[OCK] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[OCK] OCK GROUP BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 36.92%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 171,073 186,092 135,714 138,665 123,320 134,505 134,406 4.10%
PBT 13,506 13,700 10,695 10,278 10,504 13,209 11,094 3.33%
Tax -2,409 -2,011 -342 -2,090 -2,616 -5,737 -3,053 -3.86%
NP 11,097 11,689 10,353 8,188 7,888 7,472 8,041 5.51%
-
NP to SH 10,168 10,003 6,846 6,111 7,232 6,918 6,974 6.48%
-
Tax Rate 17.84% 14.68% 3.20% 20.33% 24.90% 43.43% 27.52% -
Total Cost 159,976 174,403 125,361 130,477 115,432 127,033 126,365 4.00%
-
Net Worth 706,644 632,704 590,508 536,801 517,629 427,021 427,021 8.75%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 10,546 - 5,272 - - - 87 122.38%
Div Payout % 103.73% - 77.01% - - - 1.25% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 706,644 632,704 590,508 536,801 517,629 427,021 427,021 8.75%
NOSH 1,054,693 1,054,507 1,054,479 958,573 958,572 871,472 871,472 3.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.49% 6.28% 7.63% 5.90% 6.40% 5.56% 5.98% -
ROE 1.44% 1.58% 1.16% 1.14% 1.40% 1.62% 1.63% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 16.22 17.65 12.87 14.47 12.86 15.43 15.42 0.84%
EPS 0.96 0.95 0.65 0.64 0.75 0.79 0.80 3.08%
DPS 1.00 0.00 0.50 0.00 0.00 0.00 0.01 115.36%
NAPS 0.67 0.60 0.56 0.56 0.54 0.49 0.49 5.35%
Adjusted Per Share Value based on latest NOSH - 1,054,479
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.95 17.35 12.66 12.93 11.50 12.54 12.53 4.10%
EPS 0.95 0.93 0.64 0.57 0.67 0.65 0.65 6.52%
DPS 0.98 0.00 0.49 0.00 0.00 0.00 0.01 114.64%
NAPS 0.659 0.5901 0.5507 0.5006 0.4827 0.3982 0.3982 8.75%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.435 0.415 0.46 0.45 0.585 0.425 0.90 -
P/RPS 2.68 2.35 3.57 3.11 4.55 2.75 5.84 -12.16%
P/EPS 45.12 43.75 70.85 70.59 77.54 53.54 112.46 -14.11%
EY 2.22 2.29 1.41 1.42 1.29 1.87 0.89 16.44%
DY 2.30 0.00 1.09 0.00 0.00 0.00 0.01 147.42%
P/NAPS 0.65 0.69 0.82 0.80 1.08 0.87 1.84 -15.91%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 24/02/22 25/02/21 26/02/20 26/02/19 26/02/18 -
Price 0.59 0.395 0.40 0.495 0.58 0.56 0.825 -
P/RPS 3.64 2.24 3.11 3.42 4.51 3.63 5.35 -6.21%
P/EPS 61.20 41.64 61.61 77.65 76.88 70.54 103.09 -8.32%
EY 1.63 2.40 1.62 1.29 1.30 1.42 0.97 9.03%
DY 1.69 0.00 1.25 0.00 0.00 0.00 0.01 135.04%
P/NAPS 0.88 0.66 0.71 0.88 1.07 1.14 1.68 -10.21%

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