[OVH] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[OVH] OCEAN VANTAGE HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 35.69%
YoY- 13.99%
Quarter Report
Latest QR
Upcoming QR
OVH's Result
OVH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 125,471 122,881 126,600 112,876 73,749 60,788 63,844 56.70%
PBT 13,569 16,592 14,630 13,940 10,314 9,772 11,488 11.70%
Tax -3,913 -4,753 -4,382 -4,244 -3,087 -3,352 -2,814 24.50%
NP 9,656 11,838 10,248 9,696 7,227 6,420 8,674 7.39%
-
NP to SH 10,040 12,142 10,530 9,908 7,302 6,444 8,674 10.21%
-
Tax Rate 28.84% 28.65% 29.95% 30.44% 29.93% 34.30% 24.50% -
Total Cost 115,815 111,042 116,352 103,180 66,522 54,368 55,170 63.72%
-
Net Worth 61,650 57,540 53,429 53,429 49,319 46,031 26,303 76.17%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 61,650 57,540 53,429 53,429 49,319 46,031 26,303 76.17%
NOSH 411,000 411,000 411,000 411,000 411,000 411,000 328,800 15.99%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.70% 9.63% 8.09% 8.59% 9.80% 10.56% 13.59% -
ROE 16.29% 21.10% 19.71% 18.54% 14.81% 14.00% 32.98% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.53 29.90 30.80 27.46 17.94 15.85 19.42 35.09%
EPS 2.44 2.96 2.56 2.40 2.01 1.85 2.64 -5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.13 0.12 0.12 0.08 51.88%
Adjusted Per Share Value based on latest NOSH - 411,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.88 29.26 30.15 26.88 17.56 14.48 15.20 56.73%
EPS 2.39 2.89 2.51 2.36 1.74 1.53 2.07 10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.137 0.1272 0.1272 0.1174 0.1096 0.0626 76.23%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 - -
Price 0.26 0.29 0.28 0.355 0.445 0.435 0.00 -
P/RPS 0.85 0.97 0.91 1.29 2.48 2.75 0.00 -
P/EPS 10.64 9.82 10.93 14.73 25.05 25.89 0.00 -
EY 9.40 10.19 9.15 6.79 3.99 3.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.07 2.15 2.73 3.71 3.63 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 30/08/21 25/05/21 23/02/21 24/11/20 25/08/20 -
Price 0.26 0.28 0.295 0.315 0.385 0.52 0.50 -
P/RPS 0.85 0.94 0.96 1.15 2.15 3.28 2.58 -52.20%
P/EPS 10.64 9.48 11.51 13.07 21.67 30.95 18.95 -31.86%
EY 9.40 10.55 8.68 7.65 4.61 3.23 5.28 46.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.00 2.27 2.42 3.21 4.33 6.25 -57.42%

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