[OSKVI] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 28.68%
YoY- 174.56%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 75,429 64,589 53,561 56,278 101,282 117,798 131,937 -31.18%
PBT 23,754 29,119 28,932 25,920 19,998 30,915 3,988 229.66%
Tax 299 818 205 -243 -44 -1,158 -44 -
NP 24,053 29,937 29,137 25,677 19,954 29,757 3,944 234.90%
-
NP to SH 24,053 29,937 29,137 25,677 19,954 29,757 3,944 234.90%
-
Tax Rate -1.26% -2.81% -0.71% 0.94% 0.22% 3.75% 1.10% -
Total Cost 51,376 34,652 24,424 30,601 81,328 88,041 127,993 -45.67%
-
Net Worth 214,125 221,982 214,125 202,338 194,480 192,516 184,658 10.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 7,857 3,928 3,928 - - - - -
Div Payout % 32.67% 13.12% 13.48% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 214,125 221,982 214,125 202,338 194,480 192,516 184,658 10.40%
NOSH 196,445 197,596 197,596 197,596 197,596 197,596 197,596 -0.38%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 31.89% 46.35% 54.40% 45.63% 19.70% 25.26% 2.99% -
ROE 11.23% 13.49% 13.61% 12.69% 10.26% 15.46% 2.14% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.40 32.88 27.27 28.65 51.56 59.96 67.16 -31.18%
EPS 12.24 15.24 14.83 13.07 10.16 15.15 2.01 234.57%
DPS 4.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.13 1.09 1.03 0.99 0.98 0.94 10.40%
Adjusted Per Share Value based on latest NOSH - 197,596
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.17 32.69 27.11 28.48 51.26 59.62 66.77 -31.19%
EPS 12.17 15.15 14.75 12.99 10.10 15.06 2.00 234.40%
DPS 3.98 1.99 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.0836 1.1234 1.0836 1.024 0.9842 0.9743 0.9345 10.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.43 0.50 0.515 0.44 0.45 0.49 0.49 -
P/RPS 1.12 1.52 1.89 1.54 0.87 0.82 0.73 33.12%
P/EPS 3.51 3.28 3.47 3.37 4.43 3.23 24.41 -72.65%
EY 28.47 30.48 28.80 29.71 22.57 30.91 4.10 265.26%
DY 9.30 4.00 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.47 0.43 0.45 0.50 0.52 -17.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 20/05/22 23/02/22 24/11/21 20/08/21 10/05/21 23/02/21 -
Price 0.445 0.53 0.44 0.495 0.45 0.455 0.455 -
P/RPS 1.16 1.61 1.61 1.73 0.87 0.76 0.68 42.90%
P/EPS 3.63 3.48 2.97 3.79 4.43 3.00 22.66 -70.60%
EY 27.51 28.75 33.71 26.41 22.57 33.29 4.41 240.00%
DY 8.99 3.77 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.40 0.48 0.45 0.46 0.48 -10.00%

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 ⃤ & 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