[OSKVI] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -69.27%
YoY- 9.81%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 66,241 65,987 50,372 36,621 53,561 36,253 28,504 75.17%
PBT 18,949 15,290 5,092 8,878 28,932 17,677 10,270 50.26%
Tax 52 70 85 77 205 -53 -9 -
NP 19,001 15,360 5,177 8,955 29,137 17,624 10,261 50.62%
-
NP to SH 19,001 15,360 5,177 8,955 29,137 17,624 10,261 50.62%
-
Tax Rate -0.27% -0.46% -1.67% -0.87% -0.71% 0.30% 0.09% -
Total Cost 47,240 50,627 45,195 27,666 24,424 18,629 18,243 88.24%
-
Net Worth 227,876 223,947 214,125 221,982 214,125 202,338 194,480 11.11%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 3,928 - 3,928 - 3,928 - - -
Div Payout % 20.68% - 75.89% - 13.48% - - -
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 227,876 223,947 214,125 221,982 214,125 202,338 194,480 11.11%
NOSH 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
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 28.68% 23.28% 10.28% 24.45% 54.40% 48.61% 36.00% -
ROE 8.34% 6.86% 2.42% 4.03% 13.61% 8.71% 5.28% -
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 33.72 33.59 25.64 18.64 27.27 18.45 14.51 75.17%
EPS 9.67 7.82 2.64 4.56 14.83 8.97 5.22 50.66%
DPS 2.00 0.00 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.16 1.14 1.09 1.13 1.09 1.03 0.99 11.11%
Adjusted Per Share Value based on latest NOSH - 197,596
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.52 33.39 25.49 18.53 27.11 18.35 14.43 75.12%
EPS 9.62 7.77 2.62 4.53 14.75 8.92 5.19 50.72%
DPS 1.99 0.00 1.99 0.00 1.99 0.00 0.00 -
NAPS 1.1532 1.1334 1.0836 1.1234 1.0836 1.024 0.9842 11.11%
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 0.52 0.405 0.43 0.50 0.515 0.44 0.45 -
P/RPS 1.54 1.21 1.68 2.68 1.89 2.38 3.10 -37.19%
P/EPS 5.38 5.18 16.32 10.97 3.47 4.90 8.62 -26.90%
EY 18.60 19.31 6.13 9.12 28.80 20.39 11.61 36.79%
DY 3.85 0.00 4.65 0.00 3.88 0.00 0.00 -
P/NAPS 0.45 0.36 0.39 0.44 0.47 0.43 0.45 0.00%
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 25/11/22 22/08/22 20/05/22 23/02/22 24/11/21 20/08/21 -
Price 0.49 0.445 0.445 0.53 0.44 0.495 0.45 -
P/RPS 1.45 1.32 1.74 2.84 1.61 2.68 3.10 -39.66%
P/EPS 5.07 5.69 16.89 11.63 2.97 5.52 8.62 -29.73%
EY 19.74 17.57 5.92 8.60 33.71 18.12 11.61 42.31%
DY 4.08 0.00 4.49 0.00 4.55 0.00 0.00 -
P/NAPS 0.42 0.39 0.41 0.47 0.40 0.48 0.45 -4.48%

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