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

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 7.65%
YoY- 21.6%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized 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 78,213 87,169 74,495 80,169 89,344 85,178 89,736 -2.26%
PBT 5,526 8,373 6,612 4,843 9,028 7,608 10,834 -10.60%
Tax -2,498 -2,100 -1,366 -529 -1,923 -1,530 -1,005 16.37%
NP 3,028 6,273 5,246 4,314 7,105 6,078 9,829 -17.81%
-
NP to SH 3,028 6,273 5,246 4,314 7,105 6,078 9,829 -17.81%
-
Tax Rate 45.20% 25.08% 20.66% 10.92% 21.30% 20.11% 9.28% -
Total Cost 75,185 80,896 69,249 75,855 82,239 79,100 79,907 -1.00%
-
Net Worth 122,941 114,960 111,726 113,004 98,487 84,137 81,305 7.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 26 26 26 25 24 22 - -
Div Payout % 0.86% 0.42% 0.50% 0.60% 0.35% 0.37% - -
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 122,941 114,960 111,726 113,004 98,487 84,137 81,305 7.13%
NOSH 260,800 260,800 260,800 260,800 245,300 223,000 223,000 2.64%
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 3.87% 7.20% 7.04% 5.38% 7.95% 7.14% 10.95% -
ROE 2.46% 5.46% 4.70% 3.82% 7.21% 7.22% 12.09% -
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 29.99 33.42 28.56 30.98 36.42 38.20 40.24 -4.77%
EPS 1.16 2.41 2.01 1.73 2.90 2.73 4.41 -19.94%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.4714 0.4408 0.4284 0.4367 0.4015 0.3773 0.3646 4.37%
Adjusted Per Share Value based on latest NOSH - 260,800
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.99 33.42 28.56 30.74 34.26 32.66 34.41 -2.26%
EPS 1.16 2.41 2.01 1.65 2.72 2.33 3.77 -17.82%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.4714 0.4408 0.4284 0.4333 0.3776 0.3226 0.3118 7.12%
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 0.315 0.335 0.40 0.545 0.435 0.555 0.695 -
P/RPS 1.05 1.00 1.40 1.76 1.19 1.45 1.73 -7.98%
P/EPS 27.13 13.93 19.89 32.69 15.02 20.36 15.77 9.45%
EY 3.69 7.18 5.03 3.06 6.66 4.91 6.34 -8.62%
DY 0.03 0.03 0.02 0.02 0.02 0.02 0.00 -
P/NAPS 0.67 0.76 0.93 1.25 1.08 1.47 1.91 -16.01%
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 28/02/24 24/02/23 24/02/22 25/02/21 28/02/20 27/02/19 28/02/18 -
Price 0.31 0.37 0.37 0.495 0.445 0.43 0.595 -
P/RPS 1.03 1.11 1.30 1.60 1.22 1.13 1.48 -5.85%
P/EPS 26.70 15.38 18.39 29.69 15.36 15.78 13.50 12.03%
EY 3.75 6.50 5.44 3.37 6.51 6.34 7.41 -10.72%
DY 0.03 0.03 0.03 0.02 0.02 0.02 0.00 -
P/NAPS 0.66 0.84 0.86 1.13 1.11 1.14 1.63 -13.98%

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