[OCB] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[OCB] OCB BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -6487.8%
YoY- -529.86%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 273,644 245,437 246,814 271,917 292,477 273,139 282,946 -0.55%
PBT 4,992 -25,389 -3,234 -18,559 8,830 9,682 10,713 -11.94%
Tax -2,485 -1,236 -1,752 -2,904 -3,838 -3,855 -3,568 -5.84%
NP 2,507 -26,625 -4,986 -21,463 4,992 5,827 7,145 -16.00%
-
NP to SH 2,507 -26,484 -4,986 -21,463 4,993 5,827 7,147 -16.00%
-
Tax Rate 49.78% - - - 43.47% 39.82% 33.31% -
Total Cost 271,137 272,062 251,800 293,380 287,485 267,312 275,801 -0.28%
-
Net Worth 188,215 186,620 212,396 218,041 240,668 236,554 232,430 -3.45%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,542 - - - 1,028 1,028 2,056 -4.67%
Div Payout % 61.54% - - - 20.60% 17.65% 28.78% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 188,215 186,620 212,396 218,041 240,668 236,554 232,430 -3.45%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,845 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.92% -10.85% -2.02% -7.89% 1.71% 2.13% 2.53% -
ROE 1.33% -14.19% -2.35% -9.84% 2.07% 2.46% 3.07% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 266.06 238.05 239.38 264.38 284.37 265.57 275.12 -0.55%
EPS 2.44 -25.69 -4.84 -20.87 4.85 5.66 6.95 -15.99%
DPS 1.50 0.00 0.00 0.00 1.00 1.00 2.00 -4.67%
NAPS 1.83 1.81 2.06 2.12 2.34 2.30 2.26 -3.45%
Adjusted Per Share Value based on latest NOSH - 102,850
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 265.90 238.49 239.83 264.22 284.20 265.41 274.94 -0.55%
EPS 2.44 -25.73 -4.84 -20.86 4.85 5.66 6.94 -15.97%
DPS 1.50 0.00 0.00 0.00 1.00 1.00 2.00 -4.67%
NAPS 1.8289 1.8134 2.0639 2.1187 2.3386 2.2986 2.2585 -3.45%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.56 0.385 0.48 0.62 0.66 0.905 0.685 -
P/RPS 0.21 0.16 0.20 0.23 0.23 0.34 0.25 -2.86%
P/EPS 22.97 -1.50 -9.93 -2.97 13.60 15.97 9.86 15.12%
EY 4.35 -66.72 -10.07 -33.66 7.36 6.26 10.14 -13.14%
DY 2.68 0.00 0.00 0.00 1.52 1.10 2.92 -1.41%
P/NAPS 0.31 0.21 0.23 0.29 0.28 0.39 0.30 0.54%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 25/02/19 26/02/18 27/02/17 26/02/16 27/02/15 -
Price 0.64 0.36 0.37 0.585 0.755 0.83 0.74 -
P/RPS 0.24 0.15 0.15 0.22 0.27 0.31 0.27 -1.94%
P/EPS 26.26 -1.40 -7.65 -2.80 15.55 14.65 10.65 16.21%
EY 3.81 -71.35 -13.07 -35.67 6.43 6.83 9.39 -13.94%
DY 2.34 0.00 0.00 0.00 1.32 1.20 2.70 -2.35%
P/NAPS 0.35 0.20 0.18 0.28 0.32 0.36 0.33 0.98%

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