[OCK] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 9.57%
YoY- 22.67%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 714,494 539,132 459,620 434,386 438,666 426,128 451,566 7.94%
PBT 60,572 45,488 39,046 32,114 35,814 35,070 41,092 6.67%
Tax -14,480 -8,536 -6,672 -4,522 -7,786 -6,794 -11,546 3.84%
NP 46,092 36,952 32,374 27,592 28,028 28,276 29,546 7.68%
-
NP to SH 37,854 30,858 28,198 25,958 24,654 18,702 21,410 9.95%
-
Tax Rate 23.91% 18.77% 17.09% 14.08% 21.74% 19.37% 28.10% -
Total Cost 668,402 502,180 427,246 406,794 410,638 397,852 422,020 7.96%
-
Net Worth 685,550 632,704 579,948 546,386 453,165 409,592 427,021 8.20%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 685,550 632,704 579,948 546,386 453,165 409,592 427,021 8.20%
NOSH 1,054,693 1,054,507 1,054,452 958,572 871,472 871,472 871,472 3.22%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.45% 6.85% 7.04% 6.35% 6.39% 6.64% 6.54% -
ROE 5.52% 4.88% 4.86% 4.75% 5.44% 4.57% 5.01% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 67.74 51.13 43.59 45.32 50.34 48.90 51.82 4.56%
EPS 3.58 2.92 2.68 2.70 2.82 2.14 2.46 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.60 0.55 0.57 0.52 0.47 0.49 4.81%
Adjusted Per Share Value based on latest NOSH - 1,054,693
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 67.28 50.77 43.28 40.91 41.31 40.13 42.52 7.94%
EPS 3.56 2.91 2.66 2.44 2.32 1.76 2.02 9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6456 0.5958 0.5461 0.5145 0.4267 0.3857 0.4021 8.20%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.40 0.37 0.44 0.56 0.46 0.675 0.96 -
P/RPS 0.59 0.72 1.01 1.24 0.91 1.38 1.85 -17.33%
P/EPS 11.14 12.64 16.45 20.68 16.26 31.45 39.08 -18.86%
EY 8.97 7.91 6.08 4.84 6.15 3.18 2.56 23.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.80 0.98 0.88 1.44 1.96 -17.44%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 27/08/21 27/08/20 28/08/19 28/08/18 29/08/17 -
Price 0.425 0.415 0.455 0.49 0.59 0.625 0.90 -
P/RPS 0.63 0.81 1.04 1.08 1.17 1.28 1.74 -15.56%
P/EPS 11.84 14.18 17.01 18.09 20.86 29.12 36.63 -17.15%
EY 8.44 7.05 5.88 5.53 4.79 3.43 2.73 20.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.83 0.86 1.13 1.33 1.84 -15.91%

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