[OCK] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -6.21%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 718,796 509,608 453,420 436,744 413,972 390,064 426,080 9.10%
PBT 59,956 45,340 39,220 33,560 32,936 35,172 36,384 8.67%
Tax -14,636 -8,792 -5,676 -5,492 -5,936 -7,160 -9,560 7.35%
NP 45,320 36,548 33,544 28,068 27,000 28,012 26,824 9.12%
-
NP to SH 34,548 29,604 28,684 26,312 21,340 20,520 18,892 10.57%
-
Tax Rate 24.41% 19.39% 14.47% 16.36% 18.02% 20.36% 26.28% -
Total Cost 673,476 473,060 419,876 408,676 386,972 362,052 399,256 9.10%
-
Net Worth 653,903 601,069 569,397 546,386 427,021 409,592 419,822 7.66%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 653,903 601,069 569,397 546,386 427,021 409,592 419,822 7.66%
NOSH 1,054,683 1,054,507 1,054,440 958,572 871,472 871,472 874,629 3.16%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.30% 7.17% 7.40% 6.43% 6.52% 7.18% 6.30% -
ROE 5.28% 4.93% 5.04% 4.82% 5.00% 5.01% 4.50% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 68.15 48.33 43.00 45.56 47.50 44.76 48.72 5.75%
EPS 3.28 2.80 2.72 2.76 2.44 2.36 2.16 7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.57 0.54 0.57 0.49 0.47 0.48 4.35%
Adjusted Per Share Value based on latest NOSH - 958,572
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 67.03 47.53 42.29 40.73 38.61 36.38 39.74 9.09%
EPS 3.22 2.76 2.68 2.45 1.99 1.91 1.76 10.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6098 0.5606 0.531 0.5096 0.3982 0.382 0.3915 7.66%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.415 0.425 0.49 0.415 0.58 0.805 0.92 -
P/RPS 0.61 0.88 1.14 0.91 1.22 1.80 1.89 -17.17%
P/EPS 12.67 15.14 18.01 15.12 23.69 34.19 42.59 -18.28%
EY 7.89 6.61 5.55 6.61 4.22 2.93 2.35 22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.91 0.73 1.18 1.71 1.92 -16.08%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 27/05/21 21/05/20 29/05/19 30/05/18 30/05/17 -
Price 0.38 0.395 0.48 0.565 0.435 0.66 0.92 -
P/RPS 0.56 0.82 1.12 1.24 0.92 1.47 1.89 -18.34%
P/EPS 11.60 14.07 17.65 20.58 17.76 28.03 42.59 -19.48%
EY 8.62 7.11 5.67 4.86 5.63 3.57 2.35 24.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.89 0.99 0.89 1.40 1.92 -17.38%

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