[OVH] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[OVH] OCEAN VANTAGE HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -17.32%
YoY- 37.5%
Quarter Report
Latest QR
Upcoming QR
OVH's Result
OVH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 138,380 116,970 107,128 125,471 122,881 126,600 112,876 14.53%
PBT 10,673 9,796 7,596 13,569 16,592 14,630 13,940 -16.29%
Tax -4,314 -4,212 -2,036 -3,913 -4,753 -4,382 -4,244 1.09%
NP 6,358 5,584 5,560 9,656 11,838 10,248 9,696 -24.50%
-
NP to SH 6,542 5,624 5,544 10,040 12,142 10,530 9,908 -24.15%
-
Tax Rate 40.42% 43.00% 26.80% 28.84% 28.65% 29.95% 30.44% -
Total Cost 132,021 111,386 101,568 115,815 111,042 116,352 103,180 17.84%
-
Net Worth 66,713 62,097 61,650 61,650 57,540 53,429 53,429 15.93%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 66,713 62,097 61,650 61,650 57,540 53,429 53,429 15.93%
NOSH 419,939 419,939 411,000 411,000 411,000 411,000 411,000 1.44%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.60% 4.77% 5.19% 7.70% 9.63% 8.09% 8.59% -
ROE 9.81% 9.06% 8.99% 16.29% 21.10% 19.71% 18.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 33.19 28.25 26.07 30.53 29.90 30.80 27.46 13.45%
EPS 1.57 1.36 1.36 2.44 2.96 2.56 2.40 -24.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.14 0.13 0.13 14.83%
Adjusted Per Share Value based on latest NOSH - 411,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 32.95 27.85 25.51 29.88 29.26 30.15 26.88 14.52%
EPS 1.56 1.34 1.32 2.39 2.89 2.51 2.36 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.1479 0.1468 0.1468 0.137 0.1272 0.1272 15.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.16 0.18 0.245 0.26 0.29 0.28 0.355 -
P/RPS 0.48 0.64 0.94 0.85 0.97 0.91 1.29 -48.23%
P/EPS 10.20 13.25 18.16 10.64 9.82 10.93 14.73 -21.71%
EY 9.81 7.55 5.51 9.40 10.19 9.15 6.79 27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 1.63 1.73 2.07 2.15 2.73 -48.77%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 24/05/22 25/02/22 24/11/21 30/08/21 25/05/21 -
Price 0.155 0.185 0.235 0.26 0.28 0.295 0.315 -
P/RPS 0.47 0.65 0.90 0.85 0.94 0.96 1.15 -44.89%
P/EPS 9.88 13.62 17.42 10.64 9.48 11.51 13.07 -17.00%
EY 10.12 7.34 5.74 9.40 10.55 8.68 7.65 20.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.23 1.57 1.73 2.00 2.27 2.42 -45.60%

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