[OSKVI] YoY TTM 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- 13.48%
YoY- 638.77%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,450 66,241 53,561 131,937 94,938 178,551 95,359 -45.66%
PBT 25,679 18,949 28,932 3,988 6,843 -29,314 32,689 -3.94%
Tax -1,743 52 205 -44 -720 -359 -1,475 2.82%
NP 23,936 19,001 29,137 3,944 6,123 -29,673 31,214 -4.32%
-
NP to SH 23,936 19,001 29,137 3,944 6,123 -29,673 31,214 -4.32%
-
Tax Rate 6.79% -0.27% -0.71% 1.10% 10.52% - 4.51% -
Total Cost -21,486 47,240 24,424 127,993 88,815 208,224 64,145 -
-
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 7,857 3,928 - - - 9,866 -14.22%
Div Payout % 16.41% 41.35% 13.48% - - - 31.61% -
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 976.98% 28.68% 54.40% 2.99% 6.45% -16.62% 32.73% -
ROE 9.67% 8.34% 13.61% 2.14% 3.39% -16.97% 14.51% -
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 1.25 33.72 27.27 67.16 48.33 90.89 48.32 -45.60%
EPS 12.18 9.67 14.83 2.01 3.12 -15.10 15.82 -4.26%
DPS 2.00 4.00 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 1.24 33.52 27.11 66.77 48.05 90.36 48.26 -45.66%
EPS 12.11 9.62 14.75 2.00 3.10 -15.02 15.80 -4.33%
DPS 1.99 3.98 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 43.30 1.54 1.89 0.73 1.19 0.59 1.37 77.76%
P/EPS 4.43 5.38 3.47 24.41 18.45 -3.57 4.17 1.01%
EY 22.56 18.60 28.80 4.10 5.42 -27.97 23.97 -1.00%
DY 3.70 7.69 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 46.91 1.45 1.61 0.68 0.94 0.56 1.30 81.73%
P/EPS 4.80 5.07 2.97 22.66 14.60 -3.38 3.98 3.17%
EY 20.83 19.74 33.71 4.41 6.85 -29.62 25.11 -3.06%
DY 3.42 8.16 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