[OCK] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 34.74%
YoY- 16.6%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 617,761 484,232 473,093 473,706 457,352 485,428 401,513 7.44%
PBT 49,306 38,725 35,893 39,889 45,843 43,931 41,699 2.83%
Tax -9,997 -5,676 -5,812 -8,931 -14,590 -12,391 -11,343 -2.08%
NP 39,309 33,049 30,081 30,958 31,253 31,540 30,356 4.39%
-
NP to SH 33,672 25,945 25,622 28,053 24,059 24,571 26,574 4.02%
-
Tax Rate 20.28% 14.66% 16.19% 22.39% 31.83% 28.21% 27.20% -
Total Cost 578,452 451,183 443,012 442,748 426,099 453,888 371,157 7.67%
-
Net Worth 632,704 590,508 536,801 517,629 427,021 427,021 394,394 8.19%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 5,272 - - - 87 - -
Div Payout % - 20.32% - - - 0.35% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 632,704 590,508 536,801 517,629 427,021 427,021 394,394 8.19%
NOSH 1,054,507 1,054,479 958,573 958,572 871,472 871,472 821,656 4.24%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.36% 6.83% 6.36% 6.54% 6.83% 6.50% 7.56% -
ROE 5.32% 4.39% 4.77% 5.42% 5.63% 5.75% 6.74% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 58.58 45.92 49.35 49.42 52.48 55.70 48.87 3.06%
EPS 3.19 2.46 2.67 2.93 2.76 2.82 3.23 -0.20%
DPS 0.00 0.50 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.60 0.56 0.56 0.54 0.49 0.49 0.48 3.78%
Adjusted Per Share Value based on latest NOSH - 958,572
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 57.61 45.16 44.12 44.18 42.65 45.27 37.44 7.44%
EPS 3.14 2.42 2.39 2.62 2.24 2.29 2.48 4.00%
DPS 0.00 0.49 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.5901 0.5507 0.5006 0.4827 0.3982 0.3982 0.3678 8.19%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.415 0.46 0.45 0.585 0.425 0.90 0.76 -
P/RPS 0.71 1.00 0.91 1.18 0.81 1.62 1.56 -12.29%
P/EPS 13.00 18.70 16.84 19.99 15.39 31.92 23.50 -9.39%
EY 7.69 5.35 5.94 5.00 6.50 3.13 4.26 10.34%
DY 0.00 1.09 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.69 0.82 0.80 1.08 0.87 1.84 1.58 -12.89%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 25/02/21 26/02/20 26/02/19 26/02/18 27/02/17 -
Price 0.395 0.40 0.495 0.58 0.56 0.825 0.83 -
P/RPS 0.67 0.87 1.00 1.17 1.07 1.48 1.70 -14.36%
P/EPS 12.37 16.26 18.52 19.82 20.28 29.26 25.66 -11.44%
EY 8.08 6.15 5.40 5.05 4.93 3.42 3.90 12.90%
DY 0.00 1.25 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 0.66 0.71 0.88 1.07 1.14 1.68 1.73 -14.83%

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