[OSKVI] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,989 83,295 56,278 148,196 124,935 133,667 96,639 -47.63%
PBT 25,085 26,545 25,920 9,942 -30,103 -4,515 36,156 -5.90%
Tax -189 328 -243 -590 248 -660 -1,613 -30.03%
NP 24,896 26,873 25,677 9,352 -29,855 -5,175 34,543 -5.30%
-
NP to SH 24,896 26,873 25,677 9,352 -29,855 -5,175 34,543 -5.30%
-
Tax Rate 0.75% -1.24% 0.94% 5.93% - - 4.46% -
Total Cost -22,907 56,422 30,601 138,844 154,790 138,842 62,096 -
-
Net Worth 245,556 223,947 202,338 176,800 166,978 196,445 211,266 2.53%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,928 7,857 - - - 9,866 3,948 -0.08%
Div Payout % 15.78% 29.24% - - - 0.00% 11.43% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 245,556 223,947 202,338 176,800 166,978 196,445 211,266 2.53%
NOSH 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1,251.68% 32.26% 45.63% 6.31% -23.90% -3.87% 35.74% -
ROE 10.14% 12.00% 12.69% 5.29% -17.88% -2.63% 16.35% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.01 42.40 28.65 75.44 63.60 68.04 48.94 -47.61%
EPS 12.67 13.68 13.07 4.76 -15.20 -2.63 17.49 -5.22%
DPS 2.00 4.00 0.00 0.00 0.00 5.00 2.00 0.00%
NAPS 1.25 1.14 1.03 0.90 0.85 1.00 1.07 2.62%
Adjusted Per Share Value based on latest NOSH - 197,596
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1.01 42.15 28.48 75.00 63.23 67.65 48.91 -47.60%
EPS 12.60 13.60 12.99 4.73 -15.11 -2.62 17.48 -5.30%
DPS 1.99 3.98 0.00 0.00 0.00 4.99 2.00 -0.08%
NAPS 1.2427 1.1334 1.024 0.8948 0.845 0.9942 1.0692 2.53%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.585 0.405 0.44 0.42 0.41 0.505 0.705 -
P/RPS 57.78 0.96 1.54 0.56 0.64 0.74 1.44 84.97%
P/EPS 4.62 2.96 3.37 8.82 -2.70 -19.17 4.03 2.30%
EY 21.66 33.78 29.71 11.33 -37.07 -5.22 24.82 -2.24%
DY 3.42 9.88 0.00 0.00 0.00 9.90 2.84 3.14%
P/NAPS 0.47 0.36 0.43 0.47 0.48 0.51 0.66 -5.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 25/11/22 24/11/21 25/11/20 21/11/19 14/11/18 17/11/17 -
Price 0.57 0.445 0.495 0.445 0.41 0.54 0.715 -
P/RPS 56.30 1.05 1.73 0.59 0.64 0.79 1.46 83.75%
P/EPS 4.50 3.25 3.79 9.35 -2.70 -20.50 4.09 1.60%
EY 22.23 30.74 26.41 10.70 -37.07 -4.88 24.47 -1.58%
DY 3.51 8.99 0.00 0.00 0.00 9.26 2.80 3.83%
P/NAPS 0.46 0.39 0.48 0.49 0.48 0.54 0.67 -6.07%

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