[OSKVI] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 56.36%
YoY- 42.97%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 715 254 17,308 20,025 36,284 66,281 21,397 -43.23%
PBT 4,253 3,659 11,255 8,243 14,197 -22,749 2,050 12.92%
Tax -1,572 -18 258 -190 -736 232 -69 68.33%
NP 2,681 3,641 11,513 8,053 13,461 -22,517 1,981 5.17%
-
NP to SH 2,681 3,641 11,513 8,053 13,461 -22,517 1,981 5.17%
-
Tax Rate 36.96% 0.49% -2.29% 2.30% 5.18% - 3.37% -
Total Cost -1,966 -3,387 5,795 11,972 22,823 88,798 19,416 -
-
Net Worth 247,520 227,876 214,125 184,658 180,729 174,836 215,097 2.36%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 3,928 3,928 3,928 - - - 9,866 -14.22%
Div Payout % 146.55% 107.91% 34.13% - - - 498.07% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 247,520 227,876 214,125 184,658 180,729 174,836 215,097 2.36%
NOSH 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 374.97% 1,433.46% 66.52% 40.21% 37.10% -33.97% 9.26% -
ROE 1.08% 1.60% 5.38% 4.36% 7.45% -12.88% 0.92% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.36 0.13 8.81 10.19 18.47 33.74 10.84 -43.29%
EPS 1.36 1.85 5.86 4.10 6.85 -11.46 1.00 5.25%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 5.00 -14.15%
NAPS 1.26 1.16 1.09 0.94 0.92 0.89 1.09 2.44%
Adjusted Per Share Value based on latest NOSH - 197,596
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.36 0.13 8.76 10.13 18.36 33.54 10.83 -43.28%
EPS 1.36 1.84 5.83 4.08 6.81 -11.40 1.00 5.25%
DPS 1.99 1.99 1.99 0.00 0.00 0.00 4.99 -14.19%
NAPS 1.2527 1.1532 1.0836 0.9345 0.9146 0.8848 1.0886 2.36%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.54 0.52 0.515 0.49 0.575 0.54 0.66 -
P/RPS 148.36 402.17 5.85 4.81 3.11 1.60 6.09 70.22%
P/EPS 39.57 28.06 8.79 11.95 8.39 -4.71 65.75 -8.11%
EY 2.53 3.56 11.38 8.37 11.92 -21.23 1.52 8.85%
DY 3.70 3.85 3.88 0.00 0.00 0.00 7.58 -11.26%
P/NAPS 0.43 0.45 0.47 0.52 0.63 0.61 0.61 -5.65%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 28/02/23 23/02/22 23/02/21 28/02/20 21/02/19 22/02/18 -
Price 0.585 0.49 0.44 0.455 0.455 0.51 0.63 -
P/RPS 160.73 378.97 4.99 4.46 2.46 1.51 5.81 73.86%
P/EPS 42.86 26.44 7.51 11.10 6.64 -4.45 62.76 -6.15%
EY 2.33 3.78 13.32 9.01 15.06 -22.47 1.59 6.57%
DY 3.42 4.08 4.55 0.00 0.00 0.00 7.94 -13.09%
P/NAPS 0.46 0.42 0.40 0.48 0.49 0.57 0.58 -3.78%

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