[OCK] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 196,254 162,106 118,708 117,235 131,053 109,783 125,238 7.77% YoY % 21.07% 36.56% 1.26% -10.54% 19.37% -12.34% - Horiz. % 156.70% 129.44% 94.79% 93.61% 104.64% 87.66% 100.00%
PBT 16,691 12,864 8,507 9,558 11,477 15,099 12,290 5.23% YoY % 29.75% 51.22% -11.00% -16.72% -23.99% 22.86% - Horiz. % 135.81% 104.67% 69.22% 77.77% 93.38% 122.86% 100.00%
Tax -4,440 -3,718 -1,998 -1,461 -2,422 -5,456 -3,566 3.72% YoY % -19.42% -86.09% -36.76% 39.68% 55.61% -53.00% - Horiz. % 124.51% 104.26% 56.03% 40.97% 67.92% 153.00% 100.00%
NP 12,251 9,146 6,509 8,097 9,055 9,643 8,724 5.82% YoY % 33.95% 40.51% -19.61% -10.58% -6.10% 10.53% - Horiz. % 140.43% 104.84% 74.61% 92.81% 103.79% 110.53% 100.00%
NP to SH 10,326 8,241 5,000 6,531 8,493 7,790 6,891 6.97% YoY % 25.30% 64.82% -23.44% -23.10% 9.02% 13.05% - Horiz. % 149.85% 119.59% 72.56% 94.78% 123.25% 113.05% 100.00%
Tax Rate 26.60 % 28.90 % 23.49 % 15.29 % 21.10 % 36.13 % 29.02 % -1.44% YoY % -7.96% 23.03% 53.63% -27.54% -41.60% 24.50% - Horiz. % 91.66% 99.59% 80.94% 52.69% 72.71% 124.50% 100.00%
Total Cost 184,003 152,960 112,199 109,138 121,998 100,140 116,514 7.91% YoY % 20.29% 36.33% 2.80% -10.54% 21.83% -14.05% - Horiz. % 157.92% 131.28% 96.30% 93.67% 104.71% 85.95% 100.00%
Net Worth 706,644 653,794 590,495 536,800 461,880 409,592 435,736 8.39% YoY % 8.08% 10.72% 10.00% 16.22% 12.77% -6.00% - Horiz. % 162.17% 150.04% 135.52% 123.19% 106.00% 94.00% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 706,644 653,794 590,495 536,800 461,880 409,592 435,736 8.39% YoY % 8.08% 10.72% 10.00% 16.22% 12.77% -6.00% - Horiz. % 162.17% 150.04% 135.52% 123.19% 106.00% 94.00% 100.00%
NOSH 1,054,693 1,054,507 1,054,456 958,572 871,472 871,472 871,472 3.23% YoY % 0.02% 0.00% 10.00% 9.99% 0.00% 0.00% - Horiz. % 121.02% 121.00% 121.00% 109.99% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.24 % 5.64 % 5.48 % 6.91 % 6.91 % 8.78 % 6.97 % -1.83% YoY % 10.64% 2.92% -20.69% 0.00% -21.30% 25.97% - Horiz. % 89.53% 80.92% 78.62% 99.14% 99.14% 125.97% 100.00%
ROE 1.46 % 1.26 % 0.85 % 1.22 % 1.84 % 1.90 % 1.58 % -1.31% YoY % 15.87% 48.24% -30.33% -33.70% -3.16% 20.25% - Horiz. % 92.41% 79.75% 53.80% 77.22% 116.46% 120.25% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.61 15.37 11.26 12.23 15.04 12.60 14.37 4.40% YoY % 21.08% 36.50% -7.93% -18.68% 19.37% -12.32% - Horiz. % 129.51% 106.96% 78.36% 85.11% 104.66% 87.68% 100.00%
EPS 0.98 0.78 0.47 0.68 0.97 0.89 0.79 3.66% YoY % 25.64% 65.96% -30.88% -29.90% 8.99% 12.66% - Horiz. % 124.05% 98.73% 59.49% 86.08% 122.78% 112.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6700 0.6200 0.5600 0.5600 0.5300 0.4700 0.5000 5.00% YoY % 8.06% 10.71% 0.00% 5.66% 12.77% -6.00% - Horiz. % 134.00% 124.00% 112.00% 112.00% 106.00% 94.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,060,946 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.50 15.28 11.19 11.05 12.35 10.35 11.80 7.78% YoY % 21.07% 36.55% 1.27% -10.53% 19.32% -12.29% - Horiz. % 156.78% 129.49% 94.83% 93.64% 104.66% 87.71% 100.00%
EPS 0.97 0.78 0.47 0.62 0.80 0.73 0.65 6.90% YoY % 24.36% 65.96% -24.19% -22.50% 9.59% 12.31% - Horiz. % 149.23% 120.00% 72.31% 95.38% 123.08% 112.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6661 0.6162 0.5566 0.5060 0.4353 0.3861 0.4107 8.39% YoY % 8.10% 10.71% 10.00% 16.24% 12.74% -5.99% - Horiz. % 162.19% 150.04% 135.52% 123.20% 105.99% 94.01% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.4200 0.4300 0.4850 0.4400 0.6000 0.5750 0.9050 -
P/RPS 2.26 2.80 4.31 3.60 3.99 4.56 6.30 -15.70% YoY % -19.29% -35.03% 19.72% -9.77% -12.50% -27.62% - Horiz. % 35.87% 44.44% 68.41% 57.14% 63.33% 72.38% 100.00%
P/EPS 42.90 55.02 102.28 64.58 61.57 64.33 114.45 -15.08% YoY % -22.03% -46.21% 58.38% 4.89% -4.29% -43.79% - Horiz. % 37.48% 48.07% 89.37% 56.43% 53.80% 56.21% 100.00%
EY 2.33 1.82 0.98 1.55 1.62 1.55 0.87 17.83% YoY % 28.02% 85.71% -36.77% -4.32% 4.52% 78.16% - Horiz. % 267.82% 209.20% 112.64% 178.16% 186.21% 178.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.63 0.69 0.87 0.79 1.13 1.22 1.81 -16.12% YoY % -8.70% -20.69% 10.13% -30.09% -7.38% -32.60% - Horiz. % 34.81% 38.12% 48.07% 43.65% 62.43% 67.40% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 25/11/20 21/11/19 28/11/18 28/11/17 -
Price 0.3950 0.4200 0.4650 0.4300 0.5800 0.4300 0.8700 -
P/RPS 2.12 2.73 4.13 3.52 3.86 3.41 6.05 -16.03% YoY % -22.34% -33.90% 17.33% -8.81% 13.20% -43.64% - Horiz. % 35.04% 45.12% 68.26% 58.18% 63.80% 56.36% 100.00%
P/EPS 40.35 53.74 98.06 63.11 59.51 48.10 110.02 -15.39% YoY % -24.92% -45.20% 55.38% 6.05% 23.72% -56.28% - Horiz. % 36.68% 48.85% 89.13% 57.36% 54.09% 43.72% 100.00%
EY 2.48 1.86 1.02 1.58 1.68 2.08 0.91 18.18% YoY % 33.33% 82.35% -35.44% -5.95% -19.23% 128.57% - Horiz. % 272.53% 204.40% 112.09% 173.63% 184.62% 228.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.59 0.68 0.83 0.77 1.09 0.91 1.74 -16.49% YoY % -13.24% -18.07% 7.79% -29.36% 19.78% -47.70% - Horiz. % 33.91% 39.08% 47.70% 44.25% 62.64% 52.30% 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 
