[OSKVI] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 2.75%
YoY- 0.6%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 66,241 83,295 75,429 64,589 53,561 56,278 101,282 -24.59%
PBT 18,949 26,545 23,754 29,119 28,932 25,920 19,998 -3.51%
Tax 52 328 299 818 205 -243 -44 -
NP 19,001 26,873 24,053 29,937 29,137 25,677 19,954 -3.20%
-
NP to SH 19,001 26,873 24,053 29,937 29,137 25,677 19,954 -3.20%
-
Tax Rate -0.27% -1.24% -1.26% -2.81% -0.71% 0.94% 0.22% -
Total Cost 47,240 56,422 51,376 34,652 24,424 30,601 81,328 -30.31%
-
Net Worth 227,876 223,947 214,125 221,982 214,125 202,338 194,480 11.11%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 7,857 7,857 7,857 3,928 3,928 - - -
Div Payout % 41.35% 29.24% 32.67% 13.12% 13.48% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 227,876 223,947 214,125 221,982 214,125 202,338 194,480 11.11%
NOSH 197,596 197,596 196,445 197,596 197,596 197,596 197,596 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 28.68% 32.26% 31.89% 46.35% 54.40% 45.63% 19.70% -
ROE 8.34% 12.00% 11.23% 13.49% 13.61% 12.69% 10.26% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.72 42.40 38.40 32.88 27.27 28.65 51.56 -24.59%
EPS 9.67 13.68 12.24 15.24 14.83 13.07 10.16 -3.23%
DPS 4.00 4.00 4.00 2.00 2.00 0.00 0.00 -
NAPS 1.16 1.14 1.09 1.13 1.09 1.03 0.99 11.11%
Adjusted Per Share Value based on latest NOSH - 197,596
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.52 42.15 38.17 32.69 27.11 28.48 51.26 -24.60%
EPS 9.62 13.60 12.17 15.15 14.75 12.99 10.10 -3.18%
DPS 3.98 3.98 3.98 1.99 1.99 0.00 0.00 -
NAPS 1.1532 1.1334 1.0836 1.1234 1.0836 1.024 0.9842 11.11%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.52 0.405 0.43 0.50 0.515 0.44 0.45 -
P/RPS 1.54 0.96 1.12 1.52 1.89 1.54 0.87 46.17%
P/EPS 5.38 2.96 3.51 3.28 3.47 3.37 4.43 13.78%
EY 18.60 33.78 28.47 30.48 28.80 29.71 22.57 -12.06%
DY 7.69 9.88 9.30 4.00 3.88 0.00 0.00 -
P/NAPS 0.45 0.36 0.39 0.44 0.47 0.43 0.45 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 22/08/22 20/05/22 23/02/22 24/11/21 20/08/21 -
Price 0.49 0.445 0.445 0.53 0.44 0.495 0.45 -
P/RPS 1.45 1.05 1.16 1.61 1.61 1.73 0.87 40.44%
P/EPS 5.07 3.25 3.63 3.48 2.97 3.79 4.43 9.38%
EY 19.74 30.74 27.51 28.75 33.71 26.41 22.57 -8.52%
DY 8.16 8.99 8.99 3.77 4.55 0.00 0.00 -
P/NAPS 0.42 0.39 0.41 0.47 0.40 0.48 0.45 -4.48%

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