[OVH] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[OVH] OCEAN VANTAGE HOLDINGS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6.28%
YoY- 21.4%
Quarter Report
Latest QR
Upcoming QR
OVH's Result
OVH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 107,128 125,471 122,881 126,600 112,876 73,749 60,788 45.95%
PBT 7,596 13,569 16,592 14,630 13,940 10,314 9,772 -15.47%
Tax -2,036 -3,913 -4,753 -4,382 -4,244 -3,087 -3,352 -28.30%
NP 5,560 9,656 11,838 10,248 9,696 7,227 6,420 -9.15%
-
NP to SH 5,544 10,040 12,142 10,530 9,908 7,302 6,444 -9.55%
-
Tax Rate 26.80% 28.84% 28.65% 29.95% 30.44% 29.93% 34.30% -
Total Cost 101,568 115,815 111,042 116,352 103,180 66,522 54,368 51.74%
-
Net Worth 61,650 61,650 57,540 53,429 53,429 49,319 46,031 21.52%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 61,650 61,650 57,540 53,429 53,429 49,319 46,031 21.52%
NOSH 411,000 411,000 411,000 411,000 411,000 411,000 411,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.19% 7.70% 9.63% 8.09% 8.59% 9.80% 10.56% -
ROE 8.99% 16.29% 21.10% 19.71% 18.54% 14.81% 14.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 26.07 30.53 29.90 30.80 27.46 17.94 15.85 39.38%
EPS 1.36 2.44 2.96 2.56 2.40 2.01 1.85 -18.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.13 0.12 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 411,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 25.53 29.90 29.28 30.17 26.90 17.57 14.49 45.92%
EPS 1.32 2.39 2.89 2.51 2.36 1.74 1.54 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1469 0.1371 0.1273 0.1273 0.1175 0.1097 21.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.245 0.26 0.29 0.28 0.355 0.445 0.435 -
P/RPS 0.94 0.85 0.97 0.91 1.29 2.48 2.75 -51.14%
P/EPS 18.16 10.64 9.82 10.93 14.73 25.05 25.89 -21.07%
EY 5.51 9.40 10.19 9.15 6.79 3.99 3.86 26.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.73 2.07 2.15 2.73 3.71 3.63 -41.38%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 25/02/22 24/11/21 30/08/21 25/05/21 23/02/21 24/11/20 -
Price 0.235 0.26 0.28 0.295 0.315 0.385 0.52 -
P/RPS 0.90 0.85 0.94 0.96 1.15 2.15 3.28 -57.80%
P/EPS 17.42 10.64 9.48 11.51 13.07 21.67 30.95 -31.85%
EY 5.74 9.40 10.55 8.68 7.65 4.61 3.23 46.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.73 2.00 2.27 2.42 3.21 4.33 -49.18%

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