[OCNCASH] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -6.0%
YoY- 16.9%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 87,169 74,495 80,169 89,344 85,178 89,736 83,687 0.68%
PBT 8,373 6,612 4,843 9,028 7,608 10,834 10,392 -3.53%
Tax -2,100 -1,366 -529 -1,923 -1,530 -1,005 -243 43.22%
NP 6,273 5,246 4,314 7,105 6,078 9,829 10,149 -7.70%
-
NP to SH 6,273 5,246 4,314 7,105 6,078 9,829 10,149 -7.70%
-
Tax Rate 25.08% 20.66% 10.92% 21.30% 20.11% 9.28% 2.34% -
Total Cost 80,896 69,249 75,855 82,239 79,100 79,907 73,538 1.60%
-
Net Worth 114,960 111,726 113,004 98,487 84,137 81,305 75,258 7.31%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 26 26 25 24 22 - 22 2.82%
Div Payout % 0.42% 0.50% 0.60% 0.35% 0.37% - 0.22% -
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 114,960 111,726 113,004 98,487 84,137 81,305 75,258 7.31%
NOSH 260,800 260,800 260,800 245,300 223,000 223,000 223,054 2.63%
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 7.20% 7.04% 5.38% 7.95% 7.14% 10.95% 12.13% -
ROE 5.46% 4.70% 3.82% 7.21% 7.22% 12.09% 13.49% -
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 33.42 28.56 30.98 36.42 38.20 40.24 37.52 -1.90%
EPS 2.41 2.01 1.73 2.90 2.73 4.41 4.55 -10.04%
DPS 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00%
NAPS 0.4408 0.4284 0.4367 0.4015 0.3773 0.3646 0.3374 4.55%
Adjusted Per Share Value based on latest NOSH - 245,300
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 33.44 28.58 30.76 34.28 32.68 34.43 32.11 0.67%
EPS 2.41 2.01 1.66 2.73 2.33 3.77 3.89 -7.66%
DPS 0.01 0.01 0.01 0.01 0.01 0.00 0.01 0.00%
NAPS 0.4411 0.4287 0.4336 0.3779 0.3228 0.312 0.2888 7.31%
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 0.335 0.40 0.545 0.435 0.555 0.695 0.395 -
P/RPS 1.00 1.40 1.76 1.19 1.45 1.73 1.05 -0.80%
P/EPS 13.93 19.89 32.69 15.02 20.36 15.77 8.68 8.19%
EY 7.18 5.03 3.06 6.66 4.91 6.34 11.52 -7.57%
DY 0.03 0.02 0.02 0.02 0.02 0.00 0.03 0.00%
P/NAPS 0.76 0.93 1.25 1.08 1.47 1.91 1.17 -6.93%
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 24/02/23 24/02/22 25/02/21 28/02/20 27/02/19 28/02/18 23/02/17 -
Price 0.37 0.37 0.495 0.445 0.43 0.595 0.435 -
P/RPS 1.11 1.30 1.60 1.22 1.13 1.48 1.16 -0.73%
P/EPS 15.38 18.39 29.69 15.36 15.78 13.50 9.56 8.24%
EY 6.50 5.44 3.37 6.51 6.34 7.41 10.46 -7.61%
DY 0.03 0.03 0.02 0.02 0.02 0.00 0.02 6.98%
P/NAPS 0.84 0.86 1.13 1.11 1.14 1.63 1.29 -6.89%

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