[OCK] YoY Cumulative Quarter 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- -76.55%
YoY- 23.3%
Quarter Report
Latest QR
Upcoming QR
OCK's Result
OCK's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 179,699 127,402 113,355 109,186 103,493 97,516 106,520 9.10%
PBT 14,989 11,335 9,805 8,390 8,234 8,793 9,096 8.67%
Tax -3,659 -2,198 -1,419 -1,373 -1,484 -1,790 -2,390 7.35%
NP 11,330 9,137 8,386 7,017 6,750 7,003 6,706 9.12%
-
NP to SH 8,637 7,401 7,171 6,578 5,335 5,130 4,723 10.57%
-
Tax Rate 24.41% 19.39% 14.47% 16.36% 18.02% 20.36% 26.28% -
Total Cost 168,369 118,265 104,969 102,169 96,743 90,513 99,814 9.10%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 6.30% 7.17% 7.40% 6.43% 6.52% 7.18% 6.30% -
ROE 1.32% 1.23% 1.26% 1.20% 1.25% 1.25% 1.13% -
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 17.04 12.08 10.75 11.39 11.88 11.19 12.18 5.75%
EPS 0.82 0.70 0.68 0.69 0.61 0.59 0.54 7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 16.76 11.88 10.57 10.18 9.65 9.09 9.93 9.11%
EPS 0.81 0.69 0.67 0.61 0.50 0.48 0.44 10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 2.44 3.52 4.56 3.64 4.88 7.19 7.55 -17.15%
P/EPS 50.68 60.55 72.05 60.48 94.74 136.75 170.37 -18.28%
EY 1.97 1.65 1.39 1.65 1.06 0.73 0.59 22.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 2.23 3.27 4.47 4.96 3.66 5.90 7.55 -18.38%
P/EPS 46.40 56.28 70.58 82.33 71.06 112.12 170.37 -19.48%
EY 2.16 1.78 1.42 1.21 1.41 0.89 0.59 24.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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