[OCK] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 177,549 179,699 186,092 162,106 142,164 127,402 135,714 19.68% QoQ % -1.20% -3.44% 14.80% 14.03% 11.59% -6.12% - Horiz. % 130.83% 132.41% 137.12% 119.45% 104.75% 93.88% 100.00%
PBT 15,298 14,989 13,700 12,864 11,409 11,335 10,695 27.03% QoQ % 2.06% 9.41% 6.50% 12.75% 0.65% 5.98% - Horiz. % 143.04% 140.15% 128.10% 120.28% 106.68% 105.98% 100.00%
Tax -3,580 -3,659 -2,011 -3,718 -2,070 -2,198 -342 380.59% QoQ % 2.16% -81.95% 45.91% -79.61% 5.82% -542.69% - Horiz. % 1,046.78% 1,069.88% 588.01% 1,087.13% 605.26% 642.69% 100.00%
NP 11,718 11,330 11,689 9,146 9,339 9,137 10,353 8.63% QoQ % 3.42% -3.07% 27.80% -2.07% 2.21% -11.75% - Horiz. % 113.18% 109.44% 112.90% 88.34% 90.21% 88.25% 100.00%
NP to SH 10,293 8,637 10,003 8,241 8,028 7,401 6,846 31.34% QoQ % 19.17% -13.66% 21.38% 2.65% 8.47% 8.11% - Horiz. % 150.35% 126.16% 146.11% 120.38% 117.27% 108.11% 100.00%
Tax Rate 23.40 % 24.41 % 14.68 % 28.90 % 18.14 % 19.39 % 3.20 % 278.12% QoQ % -4.14% 66.28% -49.20% 59.32% -6.45% 505.94% - Horiz. % 731.25% 762.81% 458.75% 903.12% 566.88% 605.94% 100.00%
Total Cost 165,831 168,369 174,403 152,960 132,825 118,265 125,361 20.57% QoQ % -1.51% -3.46% 14.02% 15.16% 12.31% -5.66% - Horiz. % 132.28% 134.31% 139.12% 122.02% 105.95% 94.34% 100.00%
Net Worth 685,550 653,903 632,704 653,794 632,704 601,069 590,508 10.49% QoQ % 4.84% 3.35% -3.23% 3.33% 5.26% 1.79% - Horiz. % 116.09% 110.74% 107.15% 110.72% 107.15% 101.79% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - 5,272 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 77.01 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 685,550 653,903 632,704 653,794 632,704 601,069 590,508 10.49% QoQ % 4.84% 3.35% -3.23% 3.33% 5.26% 1.79% - Horiz. % 116.09% 110.74% 107.15% 110.72% 107.15% 101.79% 100.00%
NOSH 1,054,693 1,054,683 1,054,507 1,054,507 1,054,507 1,054,507 1,054,479 0.01% QoQ % 0.00% 0.02% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.02% 100.02% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.60 % 6.30 % 6.28 % 5.64 % 6.57 % 7.17 % 7.63 % -9.24% QoQ % 4.76% 0.32% 11.35% -14.16% -8.37% -6.03% - Horiz. % 86.50% 82.57% 82.31% 73.92% 86.11% 93.97% 100.00%
ROE 1.50 % 1.32 % 1.58 % 1.26 % 1.27 % 1.23 % 1.16 % 18.75% QoQ % 13.64% -16.46% 25.40% -0.79% 3.25% 6.03% - Horiz. % 129.31% 113.79% 136.21% 108.62% 109.48% 106.03% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.83 17.04 17.65 15.37 13.48 12.08 12.87 19.64% QoQ % -1.23% -3.46% 14.83% 14.02% 11.59% -6.14% - Horiz. % 130.77% 132.40% 137.14% 119.43% 104.74% 93.86% 100.00%
EPS 0.98 0.82 0.95 0.78 0.76 0.70 0.65 31.58% QoQ % 19.51% -13.68% 21.79% 2.63% 8.57% 7.69% - Horiz. % 150.77% 126.15% 146.15% 120.00% 116.92% 107.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6500 0.6200 0.6000 0.6200 0.6000 0.5700 0.5600 10.48% QoQ % 4.84% 3.33% -3.23% 3.33% 5.26% 1.79% - Horiz. % 116.07% 110.71% 107.14% 110.71% 107.14% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,060,946 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.73 16.94 17.54 15.28 13.40 12.01 12.79 19.66% QoQ % -1.24% -3.42% 14.79% 14.03% 11.57% -6.10% - Horiz. % 130.81% 132.45% 137.14% 119.47% 104.77% 93.90% 100.00%
EPS 0.97 0.81 0.94 0.78 0.76 0.70 0.65 30.68% QoQ % 19.75% -13.83% 20.51% 2.63% 8.57% 7.69% - Horiz. % 149.23% 124.62% 144.62% 120.00% 116.92% 107.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6462 0.6163 0.5964 0.6162 0.5964 0.5665 0.5566 10.49% QoQ % 4.85% 3.34% -3.21% 3.32% 5.28% 1.78% - Horiz. % 116.10% 110.73% 107.15% 110.71% 107.15% 101.78% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.4000 0.4150 0.4150 0.4300 0.3700 0.4250 0.4600 -
P/RPS 2.38 2.44 2.35 2.80 2.74 3.52 3.57 -23.74% QoQ % -2.46% 3.83% -16.07% 2.19% -22.16% -1.40% - Horiz. % 66.67% 68.35% 65.83% 78.43% 76.75% 98.60% 100.00%
P/EPS 40.99 50.68 43.75 55.02 48.60 60.55 70.85 -30.64% QoQ % -19.12% 15.84% -20.48% 13.21% -19.74% -14.54% - Horiz. % 57.85% 71.53% 61.75% 77.66% 68.60% 85.46% 100.00%
EY 2.44 1.97 2.29 1.82 2.06 1.65 1.41 44.28% QoQ % 23.86% -13.97% 25.82% -11.65% 24.85% 17.02% - Horiz. % 173.05% 139.72% 162.41% 129.08% 146.10% 117.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.09 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.62 0.67 0.69 0.69 0.62 0.75 0.82 -17.05% QoQ % -7.46% -2.90% 0.00% 11.29% -17.33% -8.54% - Horiz. % 75.61% 81.71% 84.15% 84.15% 75.61% 91.46% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 29/11/22 29/08/22 30/05/22 24/02/22 -
Price 0.4250 0.3800 0.3950 0.4200 0.4150 0.3950 0.4000 -
P/RPS 2.52 2.23 2.24 2.73 3.08 3.27 3.11 -13.12% QoQ % 13.00% -0.45% -17.95% -11.36% -5.81% 5.14% - Horiz. % 81.03% 71.70% 72.03% 87.78% 99.04% 105.14% 100.00%
P/EPS 43.55 46.40 41.64 53.74 54.51 56.28 61.61 -20.70% QoQ % -6.14% 11.43% -22.52% -1.41% -3.14% -8.65% - Horiz. % 70.69% 75.31% 67.59% 87.23% 88.48% 91.35% 100.00%
EY 2.30 2.16 2.40 1.86 1.83 1.78 1.62 26.40% QoQ % 6.48% -10.00% 29.03% 1.64% 2.81% 9.88% - Horiz. % 141.98% 133.33% 148.15% 114.81% 112.96% 109.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.65 0.61 0.66 0.68 0.69 0.69 0.71 -5.73% QoQ % 6.56% -7.58% -2.94% -1.45% 0.00% -2.82% - Horiz. % 91.55% 85.92% 92.96% 95.77% 97.18% 97.18% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
OCK - Quarterly Report - Q3 2022.pdf 
