[OCB] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[OCB] OCB BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 76.93%
YoY- 76.77%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 238,940 273,909 245,437 246,814 271,917 292,477 273,059 -2.19%
PBT -13,828 4,992 -25,389 -3,234 -18,559 8,830 9,686 -
Tax -512 -2,485 -1,236 -1,752 -2,904 -3,838 -3,494 -27.36%
NP -14,340 2,507 -26,625 -4,986 -21,463 4,992 6,192 -
-
NP to SH -14,043 2,507 -26,484 -4,986 -21,463 4,993 6,326 -
-
Tax Rate - 49.78% - - - 43.47% 36.07% -
Total Cost 253,280 271,402 272,062 251,800 293,380 287,485 266,867 -0.86%
-
Net Worth 172,787 188,215 186,620 212,396 218,041 240,668 205,363 -2.83%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 1,542 - - - 1,028 1,026 -
Div Payout % - 61.54% - - - 20.60% 16.23% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 172,787 188,215 186,620 212,396 218,041 240,668 205,363 -2.83%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -6.00% 0.92% -10.85% -2.02% -7.89% 1.71% 2.27% -
ROE -8.13% 1.33% -14.19% -2.35% -9.84% 2.07% 3.08% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 232.32 266.32 238.05 239.38 264.38 284.37 265.93 -2.22%
EPS -13.65 2.44 -25.69 -4.84 -20.87 4.85 6.16 -
DPS 0.00 1.50 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.68 1.83 1.81 2.06 2.12 2.34 2.00 -2.86%
Adjusted Per Share Value based on latest NOSH - 102,850
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 232.18 266.16 238.49 239.83 264.22 284.20 265.33 -2.19%
EPS -13.65 2.44 -25.73 -4.84 -20.86 4.85 6.15 -
DPS 0.00 1.50 0.00 0.00 0.00 1.00 1.00 -
NAPS 1.679 1.8289 1.8134 2.0639 2.1187 2.3386 1.9955 -2.83%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.745 0.56 0.385 0.48 0.62 0.66 0.905 -
P/RPS 0.32 0.21 0.16 0.20 0.23 0.23 0.34 -1.00%
P/EPS -5.46 22.97 -1.50 -9.93 -2.97 13.60 14.69 -
EY -18.33 4.35 -66.72 -10.07 -33.66 7.36 6.81 -
DY 0.00 2.68 0.00 0.00 0.00 1.52 1.10 -
P/NAPS 0.44 0.31 0.21 0.23 0.29 0.28 0.45 -0.37%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 22/02/21 24/02/20 25/02/19 26/02/18 27/02/17 26/02/16 -
Price 0.80 0.64 0.36 0.37 0.585 0.755 0.83 -
P/RPS 0.34 0.24 0.15 0.15 0.22 0.27 0.31 1.55%
P/EPS -5.86 26.26 -1.40 -7.65 -2.80 15.55 13.47 -
EY -17.07 3.81 -71.35 -13.07 -35.67 6.43 7.42 -
DY 0.00 2.34 0.00 0.00 0.00 1.32 1.20 -
P/NAPS 0.48 0.35 0.20 0.18 0.28 0.32 0.42 2.24%

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