[OPPSTAR] QoQ TTM Result on 31-Dec-2023 [#3]

Stock
[OPPSTAR] OPPSTAR BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 0.98%
YoY- 337.06%
Quarter Report
Latest QR
Upcoming QR
OPPSTAR's Result
OPPSTAR's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 62,415 54,728 56,947 59,352 58,798 44,770 29,089 66.12%
PBT 10,101 16,782 20,759 24,414 24,597 19,503 12,665 -13.96%
Tax -3,522 -4,466 -5,240 -4,981 -5,351 -4,260 -2,729 18.48%
NP 6,579 12,316 15,519 19,433 19,246 15,243 9,936 -23.97%
-
NP to SH 6,578 12,319 15,544 19,484 19,295 15,287 9,958 -24.09%
-
Tax Rate 34.87% 26.61% 25.24% 20.40% 21.75% 21.84% 21.55% -
Total Cost 55,836 42,412 41,428 39,919 39,552 29,527 19,153 103.67%
-
Net Worth 147,262 147,224 146,511 146,326 139,963 139,963 100,565 28.86%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 5,092 5,092 5,092 7,012 3,831 3,831 3,831 20.82%
Div Payout % 77.41% 41.33% 32.76% 35.99% 19.86% 25.06% 38.47% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 147,262 147,224 146,511 146,326 139,963 139,963 100,565 28.86%
NOSH 640,607 640,406 639,896 636,200 636,200 636,200 636,200 0.46%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.54% 22.50% 27.25% 32.74% 32.73% 34.05% 34.16% -
ROE 4.47% 8.37% 10.61% 13.32% 13.79% 10.92% 9.90% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.75 8.55 8.94 9.33 9.24 7.04 6.07 37.03%
EPS 1.03 1.92 2.44 3.06 3.03 2.40 2.08 -37.32%
DPS 0.80 0.80 0.80 1.10 0.60 0.60 0.80 0.00%
NAPS 0.23 0.23 0.23 0.23 0.22 0.22 0.21 6.23%
Adjusted Per Share Value based on latest NOSH - 636,200
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 9.74 8.54 8.89 9.26 9.18 6.99 4.54 66.11%
EPS 1.03 1.92 2.43 3.04 3.01 2.39 1.55 -23.79%
DPS 0.79 0.79 0.79 1.09 0.60 0.60 0.60 20.06%
NAPS 0.2299 0.2298 0.2287 0.2284 0.2185 0.2185 0.157 28.86%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.845 1.32 1.09 1.31 1.57 1.89 2.13 -
P/RPS 8.67 15.44 12.19 14.04 16.99 26.86 35.07 -60.50%
P/EPS 82.25 68.59 44.67 42.77 51.77 78.66 102.43 -13.57%
EY 1.22 1.46 2.24 2.34 1.93 1.27 0.98 15.67%
DY 0.95 0.61 0.73 0.84 0.38 0.32 0.38 83.89%
P/NAPS 3.67 5.74 4.74 5.70 7.14 8.59 10.14 -49.11%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 28/08/24 30/05/24 26/02/24 24/11/23 - - -
Price 0.69 0.98 1.49 1.25 1.61 0.00 0.00 -
P/RPS 7.08 11.46 16.67 13.40 17.42 0.00 0.00 -
P/EPS 67.16 50.92 61.06 40.82 53.09 0.00 0.00 -
EY 1.49 1.96 1.64 2.45 1.88 0.00 0.00 -
DY 1.16 0.82 0.54 0.88 0.37 0.00 0.00 -
P/NAPS 3.00 4.26 6.48 5.43 7.32 0.00 0.00 -

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