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

Stock
[OVH] OCEAN VANTAGE HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 40.66%
YoY- 139.52%
Quarter Report
Latest QR
Upcoming QR
OVH's Result
OVH'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 120,656 124,034 125,471 120,319 105,057 86,891 73,749 38.96%
PBT 11,152 11,983 13,569 15,429 11,885 10,941 10,314 5.36%
Tax -3,828 -3,361 -3,913 -4,138 -3,871 -3,463 -3,087 15.46%
NP 7,324 8,622 9,656 11,291 8,014 7,478 7,227 0.89%
-
NP to SH 7,587 8,949 10,040 11,576 8,230 7,606 7,302 2.59%
-
Tax Rate 34.33% 28.05% 28.84% 26.82% 32.57% 31.65% 29.93% -
Total Cost 113,332 115,412 115,815 109,028 97,043 79,413 66,522 42.78%
-
Net Worth 62,097 61,650 61,650 57,540 53,429 53,429 49,319 16.65%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 62,097 61,650 61,650 57,540 53,429 53,429 49,319 16.65%
NOSH 419,939 411,000 411,000 411,000 411,000 411,000 411,000 1.44%
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 6.07% 6.95% 7.70% 9.38% 7.63% 8.61% 9.80% -
ROE 12.22% 14.52% 16.29% 20.12% 15.40% 14.24% 14.81% -
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 29.15 30.18 30.53 29.27 25.56 21.14 17.94 38.33%
EPS 1.83 2.18 2.44 2.82 2.00 1.85 1.78 1.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.13 0.13 0.12 16.08%
Adjusted Per Share Value based on latest NOSH - 411,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 28.75 29.56 29.90 28.67 25.04 20.71 17.57 38.98%
EPS 1.81 2.13 2.39 2.76 1.96 1.81 1.74 2.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.1469 0.1469 0.1371 0.1273 0.1273 0.1175 16.68%
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 0.18 0.245 0.26 0.29 0.28 0.355 0.445 -
P/RPS 0.62 0.81 0.85 0.99 1.10 1.68 2.48 -60.41%
P/EPS 9.82 11.25 10.64 10.30 13.98 19.18 25.05 -46.52%
EY 10.18 8.89 9.40 9.71 7.15 5.21 3.99 87.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.63 1.73 2.07 2.15 2.73 3.71 -52.97%
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 30/08/22 24/05/22 25/02/22 24/11/21 30/08/21 25/05/21 23/02/21 -
Price 0.185 0.235 0.26 0.28 0.305 0.32 0.385 -
P/RPS 0.63 0.78 0.85 0.96 1.19 1.51 2.15 -55.98%
P/EPS 10.09 10.79 10.64 9.94 15.23 17.29 21.67 -40.00%
EY 9.91 9.27 9.40 10.06 6.57 5.78 4.61 66.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.57 1.73 2.00 2.35 2.46 3.21 -47.33%

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