[OCK] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 186,092 162,106 142,164 127,402 135,714 118,708 116,455 36.57% QoQ % 14.80% 14.03% 11.59% -6.12% 14.33% 1.93% - Horiz. % 159.80% 139.20% 122.08% 109.40% 116.54% 101.93% 100.00%
PBT 13,700 12,864 11,409 11,335 10,695 8,507 9,718 25.65% QoQ % 6.50% 12.75% 0.65% 5.98% 25.72% -12.46% - Horiz. % 140.98% 132.37% 117.40% 116.64% 110.05% 87.54% 100.00%
Tax -2,011 -3,718 -2,070 -2,198 -342 -1,998 -1,916 3.27% QoQ % 45.91% -79.61% 5.82% -542.69% 82.88% -4.28% - Horiz. % 104.96% 194.05% 108.04% 114.72% 17.85% 104.28% 100.00%
NP 11,689 9,146 9,339 9,137 10,353 6,509 7,802 30.84% QoQ % 27.80% -2.07% 2.21% -11.75% 59.06% -16.57% - Horiz. % 149.82% 117.23% 119.70% 117.11% 132.70% 83.43% 100.00%
NP to SH 10,003 8,241 8,028 7,401 6,846 5,000 6,930 27.64% QoQ % 21.38% 2.65% 8.47% 8.11% 36.92% -27.85% - Horiz. % 144.34% 118.92% 115.84% 106.80% 98.79% 72.15% 100.00%
Tax Rate 14.68 % 28.90 % 18.14 % 19.39 % 3.20 % 23.49 % 19.72 % -17.82% QoQ % -49.20% 59.32% -6.45% 505.94% -86.38% 19.12% - Horiz. % 74.44% 146.55% 91.99% 98.33% 16.23% 119.12% 100.00%
Total Cost 174,403 152,960 132,825 118,265 125,361 112,199 108,653 36.97% QoQ % 14.02% 15.16% 12.31% -5.66% 11.73% 3.26% - Horiz. % 160.51% 140.78% 122.25% 108.85% 115.38% 103.26% 100.00%
Net Worth 632,704 653,794 632,704 601,069 590,508 590,495 579,948 5.96% QoQ % -3.23% 3.33% 5.26% 1.79% 0.00% 1.82% - Horiz. % 109.10% 112.73% 109.10% 103.64% 101.82% 101.82% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 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% 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% 100.00% - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 632,704 653,794 632,704 601,069 590,508 590,495 579,948 5.96% QoQ % -3.23% 3.33% 5.26% 1.79% 0.00% 1.82% - Horiz. % 109.10% 112.73% 109.10% 103.64% 101.82% 101.82% 100.00%
NOSH 1,054,507 1,054,507 1,054,507 1,054,507 1,054,479 1,054,456 1,054,452 0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.01% 100.01% 100.01% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.28 % 5.64 % 6.57 % 7.17 % 7.63 % 5.48 % 6.70 % -4.21% QoQ % 11.35% -14.16% -8.37% -6.03% 39.23% -18.21% - Horiz. % 93.73% 84.18% 98.06% 107.01% 113.88% 81.79% 100.00%
ROE 1.58 % 1.26 % 1.27 % 1.23 % 1.16 % 0.85 % 1.19 % 20.74% QoQ % 25.40% -0.79% 3.25% 6.03% 36.47% -28.57% - Horiz. % 132.77% 105.88% 106.72% 103.36% 97.48% 71.43% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.65 15.37 13.48 12.08 12.87 11.26 11.04 36.61% QoQ % 14.83% 14.02% 11.59% -6.14% 14.30% 1.99% - Horiz. % 159.87% 139.22% 122.10% 109.42% 116.58% 101.99% 100.00%
EPS 0.95 0.78 0.76 0.70 0.65 0.47 0.66 27.40% QoQ % 21.79% 2.63% 8.57% 7.69% 38.30% -28.79% - Horiz. % 143.94% 118.18% 115.15% 106.06% 98.48% 71.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6000 0.6200 0.6000 0.5700 0.5600 0.5600 0.5500 5.96% QoQ % -3.23% 3.33% 5.26% 1.79% 0.00% 1.82% - Horiz. % 109.09% 112.73% 109.09% 103.64% 101.82% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,060,946 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.54 15.28 13.40 12.01 12.79 11.19 10.98 36.54% QoQ % 14.79% 14.03% 11.57% -6.10% 14.30% 1.91% - Horiz. % 159.74% 139.16% 122.04% 109.38% 116.48% 101.91% 100.00%
EPS 0.94 0.78 0.76 0.70 0.65 0.47 0.65 27.80% QoQ % 20.51% 2.63% 8.57% 7.69% 38.30% -27.69% - Horiz. % 144.62% 120.00% 116.92% 107.69% 100.00% 72.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5964 0.6162 0.5964 0.5665 0.5566 0.5566 0.5466 5.97% QoQ % -3.21% 3.32% 5.28% 1.78% 0.00% 1.83% - Horiz. % 109.11% 112.73% 109.11% 103.64% 101.83% 101.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.4150 0.4300 0.3700 0.4250 0.4600 0.4850 0.4400 -
P/RPS 2.35 2.80 2.74 3.52 3.57 4.31 3.98 -29.55% QoQ % -16.07% 2.19% -22.16% -1.40% -17.17% 8.29% - Horiz. % 59.05% 70.35% 68.84% 88.44% 89.70% 108.29% 100.00%
P/EPS 43.75 55.02 48.60 60.55 70.85 102.28 66.95 -24.64% QoQ % -20.48% 13.21% -19.74% -14.54% -30.73% 52.77% - Horiz. % 65.35% 82.18% 72.59% 90.44% 105.83% 152.77% 100.00%
EY 2.29 1.82 2.06 1.65 1.41 0.98 1.49 33.07% QoQ % 25.82% -11.65% 24.85% 17.02% 43.88% -34.23% - Horiz. % 153.69% 122.15% 138.26% 110.74% 94.63% 65.77% 100.00%
DY 0.00 0.00 0.00 0.00 1.09 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.69 0.69 0.62 0.75 0.82 0.87 0.80 -9.37% QoQ % 0.00% 11.29% -17.33% -8.54% -5.75% 8.75% - Horiz. % 86.25% 86.25% 77.50% 93.75% 102.50% 108.75% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 30/05/22 24/02/22 24/11/21 27/08/21 -
Price 0.3950 0.4200 0.4150 0.3950 0.4000 0.4650 0.4550 -
P/RPS 2.24 2.73 3.08 3.27 3.11 4.13 4.12 -33.31% QoQ % -17.95% -11.36% -5.81% 5.14% -24.70% 0.24% - Horiz. % 54.37% 66.26% 74.76% 79.37% 75.49% 100.24% 100.00%
P/EPS 41.64 53.74 54.51 56.28 61.61 98.06 69.23 -28.68% QoQ % -22.52% -1.41% -3.14% -8.65% -37.17% 41.64% - Horiz. % 60.15% 77.63% 78.74% 81.29% 88.99% 141.64% 100.00%
EY 2.40 1.86 1.83 1.78 1.62 1.02 1.44 40.44% QoQ % 29.03% 1.64% 2.81% 9.88% 58.82% -29.17% - Horiz. % 166.67% 129.17% 127.08% 123.61% 112.50% 70.83% 100.00%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.68 0.69 0.69 0.71 0.83 0.83 -14.13% QoQ % -2.94% -1.45% 0.00% -2.82% -14.46% 0.00% - Horiz. % 79.52% 81.93% 83.13% 83.13% 85.54% 100.00% 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 - Q1 2022_300522.pdf 
