[OCK] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- -2.08%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 484,232 473,093 473,706 457,352 485,428 401,513 315,903 7.37%
PBT 38,725 35,893 39,889 45,843 43,931 41,699 37,332 0.61%
Tax -5,676 -5,812 -8,931 -14,590 -12,391 -11,343 -10,181 -9.27%
NP 33,049 30,081 30,958 31,253 31,540 30,356 27,151 3.32%
-
NP to SH 25,945 25,622 28,053 24,059 24,571 26,574 25,602 0.22%
-
Tax Rate 14.66% 16.19% 22.39% 31.83% 28.21% 27.20% 27.27% -
Total Cost 451,183 443,012 442,748 426,099 453,888 371,157 288,752 7.71%
-
Net Worth 590,508 536,801 517,629 427,021 427,021 394,394 230,194 16.98%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 5,272 - - - 87 - - -
Div Payout % 20.32% - - - 0.35% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 590,508 536,801 517,629 427,021 427,021 394,394 230,194 16.98%
NOSH 1,054,479 958,573 958,572 871,472 871,472 821,656 535,336 11.94%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.83% 6.36% 6.54% 6.83% 6.50% 7.56% 8.59% -
ROE 4.39% 4.77% 5.42% 5.63% 5.75% 6.74% 11.12% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 45.92 49.35 49.42 52.48 55.70 48.87 59.01 -4.09%
EPS 2.46 2.67 2.93 2.76 2.82 3.23 4.62 -9.96%
DPS 0.50 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.56 0.56 0.54 0.49 0.49 0.48 0.43 4.49%
Adjusted Per Share Value based on latest NOSH - 871,472
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 45.16 44.12 44.18 42.65 45.27 37.44 29.46 7.37%
EPS 2.42 2.39 2.62 2.24 2.29 2.48 2.39 0.20%
DPS 0.49 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.5507 0.5006 0.4827 0.3982 0.3982 0.3678 0.2147 16.98%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.46 0.45 0.585 0.425 0.90 0.76 0.675 -
P/RPS 1.00 0.91 1.18 0.81 1.62 1.56 1.14 -2.15%
P/EPS 18.70 16.84 19.99 15.39 31.92 23.50 14.11 4.80%
EY 5.35 5.94 5.00 6.50 3.13 4.26 7.09 -4.58%
DY 1.09 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.82 0.80 1.08 0.87 1.84 1.58 1.57 -10.25%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 26/02/20 26/02/19 26/02/18 27/02/17 29/02/16 -
Price 0.40 0.495 0.58 0.56 0.825 0.83 0.70 -
P/RPS 0.87 1.00 1.17 1.07 1.48 1.70 1.19 -5.08%
P/EPS 16.26 18.52 19.82 20.28 29.26 25.66 14.64 1.76%
EY 6.15 5.40 5.05 4.93 3.42 3.90 6.83 -1.73%
DY 1.25 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.71 0.88 1.07 1.14 1.68 1.73 1.63 -12.92%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment