[OVH] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[OVH] OCEAN VANTAGE HOLDINGS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 8.2%
YoY- 89.76%
Quarter Report
Latest QR
Upcoming QR
OVH's Result
OVH's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 124,034 125,471 120,319 105,057 86,891 73,749 45,591 95.00%
PBT 11,983 13,569 15,429 11,885 10,941 10,314 7,329 38.82%
Tax -3,361 -3,913 -4,138 -3,871 -3,463 -3,087 -2,514 21.37%
NP 8,622 9,656 11,291 8,014 7,478 7,227 4,815 47.51%
-
NP to SH 8,949 10,040 11,576 8,230 7,606 7,302 4,833 50.84%
-
Tax Rate 28.05% 28.84% 26.82% 32.57% 31.65% 29.93% 34.30% -
Total Cost 115,412 115,815 109,028 97,043 79,413 66,522 40,776 100.21%
-
Net Worth 61,650 61,650 57,540 53,429 53,429 49,319 46,031 21.52%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 61,650 61,650 57,540 53,429 53,429 49,319 46,031 21.52%
NOSH 411,000 411,000 411,000 411,000 411,000 411,000 411,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.95% 7.70% 9.38% 7.63% 8.61% 9.80% 10.56% -
ROE 14.52% 16.29% 20.12% 15.40% 14.24% 14.81% 10.50% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 30.18 30.53 29.27 25.56 21.14 17.94 11.89 86.18%
EPS 2.18 2.44 2.82 2.00 1.85 1.78 1.26 44.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.13 0.12 0.12 16.05%
Adjusted Per Share Value based on latest NOSH - 411,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 29.54 29.88 28.65 25.02 20.69 17.56 10.86 94.97%
EPS 2.13 2.39 2.76 1.96 1.81 1.74 1.15 50.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1468 0.137 0.1272 0.1272 0.1174 0.1096 21.53%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.245 0.26 0.29 0.28 0.355 0.445 0.435 -
P/RPS 0.81 0.85 0.99 1.10 1.68 2.48 3.66 -63.44%
P/EPS 11.25 10.64 10.30 13.98 19.18 25.05 34.53 -52.68%
EY 8.89 9.40 9.71 7.15 5.21 3.99 2.90 111.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.73 2.07 2.15 2.73 3.71 3.63 -41.38%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 25/02/22 24/11/21 30/08/21 25/05/21 23/02/21 - -
Price 0.235 0.26 0.28 0.305 0.32 0.385 0.00 -
P/RPS 0.78 0.85 0.96 1.19 1.51 2.15 0.00 -
P/EPS 10.79 10.64 9.94 15.23 17.29 21.67 0.00 -
EY 9.27 9.40 10.06 6.57 5.78 4.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.73 2.00 2.35 2.46 3.21 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