[OCK] YoY TTM 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- 4.43%
YoY- 20.73%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 670,061 498,279 477,262 479,399 463,329 476,424 429,590 7.68%
PBT 52,962 40,255 37,308 40,044 45,284 43,627 45,055 2.73%
Tax -11,458 -6,454 -5,858 -8,820 -14,284 -11,791 -12,529 -1.47%
NP 41,504 33,801 31,450 31,224 31,000 31,836 32,526 4.14%
-
NP to SH 34,909 26,177 26,214 29,295 24,264 24,977 27,587 3.99%
-
Tax Rate 21.63% 16.03% 15.70% 22.03% 31.54% 27.03% 27.81% -
Total Cost 628,557 464,478 445,812 448,175 432,329 444,588 397,064 7.95%
-
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 - 5,272 - - - 87 - -
Div Payout % - 20.14% - - - 0.35% - -
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 6.19% 6.78% 6.59% 6.51% 6.69% 6.68% 7.57% -
ROE 5.34% 4.36% 4.60% 5.36% 5.68% 6.10% 6.57% -
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 63.53 47.25 45.26 50.01 53.17 54.67 49.12 4.37%
EPS 3.31 2.48 2.49 3.06 2.78 2.87 3.15 0.82%
DPS 0.00 0.50 0.00 0.00 0.00 0.01 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 62.49 46.47 44.51 44.71 43.21 44.43 40.06 7.68%
EPS 3.26 2.44 2.44 2.73 2.26 2.33 2.57 4.04%
DPS 0.00 0.49 0.00 0.00 0.00 0.01 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 0.65 0.90 1.08 0.83 1.09 1.47 1.87 -16.14%
P/EPS 12.54 17.12 19.71 13.58 20.83 28.09 29.17 -13.11%
EY 7.98 5.84 5.07 7.36 4.80 3.56 3.43 15.10%
DY 0.00 1.18 0.00 0.00 0.00 0.01 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 0.60 0.84 1.06 1.13 0.82 1.21 1.87 -17.25%
P/EPS 11.48 15.91 19.31 18.49 15.62 23.03 29.17 -14.38%
EY 8.71 6.28 5.18 5.41 6.40 4.34 3.43 16.79%
DY 0.00 1.27 0.00 0.00 0.00 0.02 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