[OSKVI] QoQ Annualized Quarter 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- 14.5%
YoY- 528.91%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 100,744 146,484 53,561 48,337 57,008 102,372 131,937 -16.49%
PBT 10,184 35,512 28,932 23,569 20,540 34,764 3,988 87.14%
Tax 170 308 205 -70 -18 -2,144 -44 -
NP 10,354 35,820 29,137 23,498 20,522 32,620 3,944 90.64%
-
NP to SH 10,354 35,820 29,137 23,498 20,522 32,620 3,944 90.64%
-
Tax Rate -1.67% -0.87% -0.71% 0.30% 0.09% 6.17% 1.10% -
Total Cost 90,390 110,664 24,424 24,838 36,486 69,752 127,993 -20.74%
-
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 - - - - -
Div Payout % 75.89% - 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 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
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 10.28% 24.45% 54.40% 48.61% 36.00% 31.86% 2.99% -
ROE 4.84% 16.14% 13.61% 11.61% 10.55% 16.94% 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 51.28 74.57 27.27 24.61 29.02 52.11 67.16 -16.50%
EPS 5.28 18.24 14.83 11.96 10.44 16.60 2.01 90.71%
DPS 4.00 0.00 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 50.98 74.13 27.11 24.46 28.85 51.81 66.77 -16.50%
EPS 5.24 18.13 14.75 11.89 10.39 16.51 2.00 90.38%
DPS 3.98 0.00 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 0.84 0.67 1.89 1.79 1.55 0.94 0.73 9.83%
P/EPS 8.16 2.74 3.47 3.68 4.31 2.95 24.41 -51.92%
EY 12.26 36.47 28.80 27.19 23.21 33.89 4.10 107.97%
DY 9.30 0.00 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 0.87 0.71 1.61 2.01 1.55 0.87 0.68 17.90%
P/EPS 8.44 2.91 2.97 4.14 4.31 2.74 22.66 -48.32%
EY 11.84 34.40 33.71 24.17 23.21 36.49 4.41 93.52%
DY 8.99 0.00 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