[OCB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[OCB] OCB BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -2.35%
YoY- -35.03%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 317,488 295,412 195,708 272,680 274,536 234,352 240,800 4.71%
PBT 26,672 10,436 -188 2,588 4,228 476 3,468 40.45%
Tax -4,096 -1,276 -1,020 -536 -460 -1,312 -1,160 23.37%
NP 22,576 9,160 -1,208 2,052 3,768 -836 2,308 46.19%
-
NP to SH 22,568 9,152 -784 2,448 3,768 -836 2,308 46.18%
-
Tax Rate 15.36% 12.23% - 20.71% 10.88% 275.63% 33.45% -
Total Cost 294,912 286,252 196,916 270,628 270,768 235,188 238,492 3.59%
-
Net Worth 183,072 171,759 172,787 189,244 187,187 212,396 218,582 -2.90%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 183,072 171,759 172,787 189,244 187,187 212,396 218,582 -2.90%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.11% 3.10% -0.62% 0.75% 1.37% -0.36% 0.96% -
ROE 12.33% 5.33% -0.45% 1.29% 2.01% -0.39% 1.06% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 308.69 287.23 190.28 265.12 266.93 227.29 233.55 4.75%
EPS 21.92 8.88 -0.76 2.40 4.08 -0.80 2.24 46.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.67 1.68 1.84 1.82 2.06 2.12 -2.86%
Adjusted Per Share Value based on latest NOSH - 102,850
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 308.69 287.23 190.28 265.12 266.93 227.86 234.13 4.71%
EPS 21.92 8.88 -0.76 2.40 4.08 -0.81 2.24 46.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.67 1.68 1.84 1.82 2.0651 2.1253 -2.90%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.74 0.70 0.82 0.625 0.32 0.45 0.565 -
P/RPS 0.24 0.24 0.43 0.24 0.12 0.20 0.24 0.00%
P/EPS 3.37 7.87 -107.57 26.26 8.73 -55.50 25.24 -28.48%
EY 29.65 12.71 -0.93 3.81 11.45 -1.80 3.96 39.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.49 0.34 0.18 0.22 0.27 7.63%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 29/05/23 30/05/22 24/05/21 01/06/20 27/05/19 22/05/18 -
Price 0.76 0.70 0.85 0.725 0.36 0.45 0.575 -
P/RPS 0.25 0.24 0.45 0.27 0.13 0.20 0.25 0.00%
P/EPS 3.46 7.87 -111.51 30.46 9.83 -55.50 25.69 -28.38%
EY 28.87 12.71 -0.90 3.28 10.18 -1.80 3.89 39.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.51 0.39 0.20 0.22 0.27 8.05%

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