[OSKVI] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	38,070	54,880	2,608	42,054	46,889	22,672	25,352	31.10%
YoY %	-30.63%	2,004.29%	-93.80%	-10.31%	106.81%	-10.57%	-	-
Horiz. %	150.17%	216.47%	10.29%	165.88%	184.95%	89.43%	100.00%	-
PBT	46,576	64,294	14,696	55,020	63,730	35,050	37,128	16.30%
YoY %	-27.56%	337.49%	-73.29%	-13.67%	81.83%	-5.60%	-	-
Horiz. %	125.45%	173.17%	39.58%	148.19%	171.65%	94.40%	100.00%	-
Tax	-6,712	-10,204	-108	-8,011	-11,277	-6,332	-7,432	-6.56%
YoY %	34.22%	-9,348.15%	98.65%	28.96%	-78.10%	14.80%	-	-
Horiz. %	90.31%	137.30%	1.45%	107.79%	151.74%	85.20%	100.00%	-
NP	39,864	54,090	14,588	47,009	52,453	28,718	29,696	21.66%
YoY %	-26.30%	270.78%	-68.97%	-10.38%	82.65%	-3.29%	-	-
Horiz. %	134.24%	182.15%	49.12%	158.30%	176.63%	96.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,864	54,090	14,588	47,009	52,453	28,718	29,696	21.66%
YoY %	-26.30%	270.78%	-68.97%	-10.38%	82.65%	-3.29%	-	-
Horiz. %	134.24%	182.15%	49.12%	158.30%	176.63%	96.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.41%	15.87%	0.73%	14.56%	17.69%	18.07%	20.02%	-
YoY %	-9.20%	2,073.97%	-94.99%	-17.69%	-2.10%	-9.74%	-	-
Horiz. %	71.98%	79.27%	3.65%	72.73%	88.36%	90.26%	100.00%	-
Total Cost	-1,793	790	-11,980	-4,955	-5,564	-6,046	-4,344	-44.53%
YoY %	-326.96%	106.59%	-141.78%	10.95%	7.97%	-39.18%	-	-
Horiz. %	41.28%	-18.19%	275.78%	114.07%	128.08%	139.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	343,534	352,499	333,182	329,992	307,460	292,581	293,960	10.93%
YoY %	-2.54%	5.80%	0.97%	7.33%	5.09%	-0.47%	-	-
Horiz. %	116.86%	119.91%	113.34%	112.26%	104.59%	99.53%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	20,002	29,999	-	29,999	29,996	30,008	-	-
YoY %	-33.32%	0.00%	-	0.01%	-0.04%	0.00%	-	-
Horiz. %	66.66%	99.97%	-	99.97%	99.96%	100.00%	-	-
Div Payout %	50.18%	55.46%	-	63.82%	57.19%	104.49%	-	-
YoY %	-9.52%	0.00%	-	11.59%	-45.27%	0.00%	-	-
Horiz. %	48.02%	53.08%	-	61.08%	54.73%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	343,534	352,499	333,182	329,992	307,460	292,581	293,960	10.93%
YoY %	-2.54%	5.80%	0.97%	7.33%	5.09%	-0.47%	-	-
Horiz. %	116.86%	119.91%	113.34%	112.26%	104.59%	99.53%	100.00%	-
NOSH	150,015	149,999	150,082	149,996	149,980	150,041	149,979	0.01%
YoY %	0.01%	-0.06%	0.06%	0.01%	-0.04%	0.04%	-	-
Horiz. %	100.02%	100.01%	100.07%	100.01%	100.00%	100.04%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	104.71%	98.56%	559.36%	111.78%	111.87%	126.67%	117.13%	-
YoY %	6.24%	-82.38%	400.41%	-0.08%	-11.68%	8.14%	-	-
Horiz. %	89.40%	84.15%	477.55%	95.43%	95.51%	108.14%	100.00%	-
ROE	11.60%	15.34%	4.38%	14.25%	17.06%	9.82%	10.10%	-
YoY %	-24.38%	250.23%	-69.26%	-16.47%	73.73%	-2.77%	-	-
Horiz. %	114.85%	151.88%	43.37%	141.09%	168.91%	97.23%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	25.38	36.59	1.74	28.04	31.26	15.11	16.90	31.10%
YoY %	-30.64%	2,002.87%	-93.79%	-10.30%	106.88%	-10.59%	-	-
Horiz. %	150.18%	216.51%	10.30%	165.92%	184.97%	89.41%	100.00%	-
EPS	26.57	36.06	9.72	31.34	34.97	19.14	19.80	21.63%
YoY %	-26.32%	270.99%	-68.99%	-10.38%	82.71%	-3.33%	-	-
Horiz. %	134.19%	182.12%	49.09%	158.28%	176.62%	96.67%	100.00%	-
DPS	13.33	20.00	0.00	20.00	20.00	20.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.65%	100.00%	0.00%	100.00%	100.00%	100.00%	-	-
NAPS	2.29	2.35	2.22	2.20	2.05	1.95	1.96	10.92%
YoY %	-2.55%	5.86%	0.91%	7.32%	5.13%	-0.51%	-	-
Horiz. %	116.84%	119.90%	113.27%	112.24%	104.59%	99.49%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 150,078
RPS	19.27	27.77	1.32	21.28	23.73	11.47	12.83	31.11%
YoY %	-30.61%	2,003.79%	-93.80%	-10.32%	106.89%	-10.60%	-	-
Horiz. %	150.19%	216.45%	10.29%	165.86%	184.96%	89.40%	100.00%	-
EPS	20.17	27.37	7.38	23.79	26.55	14.53	15.03	21.64%
YoY %	-26.31%	270.87%	-68.98%	-10.40%	82.73%	-3.33%	-	-
Horiz. %	134.20%	182.10%	49.10%	158.28%	176.65%	96.67%	100.00%	-
DPS	10.12	15.18	0.00	15.18	15.18	15.19	0.00	-
YoY %	-33.33%	0.00%	0.00%	0.00%	-0.07%	0.00%	-	-
Horiz. %	66.62%	99.93%	0.00%	99.93%	99.93%	100.00%	-	-
NAPS	1.7386	1.7839	1.6862	1.67	1.556	1.4807	1.4877	10.93%
YoY %	-2.54%	5.79%	0.97%	7.33%	5.09%	-0.47%	-	-
Horiz. %	116.86%	119.91%	113.34%	112.25%	104.59%	99.53%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.12	2.43	2.45	2.80	2.86	1.90	2.01	-
P/RPS	8.35	6.64	140.99	9.99	9.15	12.57	11.89	-20.97%
YoY %	25.75%	-95.29%	1,311.31%	9.18%	-27.21%	5.72%	-	-
Horiz. %	70.23%	55.85%	1,185.79%	84.02%	76.96%	105.72%	100.00%	-
P/EPS	7.98	6.74	25.21	8.93	8.18	9.93	10.15	-14.80%
YoY %	18.40%	-73.26%	182.31%	9.17%	-17.62%	-2.17%	-	-
Horiz. %	78.62%	66.40%	248.37%	87.98%	80.59%	97.83%	100.00%	-
EY	12.53	14.84	3.97	11.19	12.23	10.07	9.85	17.38%
YoY %	-15.57%	273.80%	-64.52%	-8.50%	21.45%	2.23%	-	-
Horiz. %	127.21%	150.66%	40.30%	113.60%	124.16%	102.23%	100.00%	-
DY	6.29	8.23	0.00	7.14	6.99	10.53	0.00	-
YoY %	-23.57%	0.00%	0.00%	2.15%	-33.62%	0.00%	-	-
Horiz. %	59.73%	78.16%	0.00%	67.81%	66.38%	100.00%	-	-
P/NAPS	0.93	1.03	1.10	1.27	1.40	0.97	1.03	-6.57%
YoY %	-9.71%	-6.36%	-13.39%	-9.29%	44.33%	-5.83%	-	-
Horiz. %	90.29%	100.00%	106.80%	123.30%	135.92%	94.17%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	19/11/07	21/08/07	22/05/07	16/02/07	29/11/06	28/08/06	23/05/06	-
Price	1.87	2.02	2.44	2.73	2.98	2.99	1.89	-
P/RPS	7.37	5.52	140.41	9.74	9.53	19.79	11.18	-24.23%
YoY %	33.51%	-96.07%	1,341.58%	2.20%	-51.84%	77.01%	-	-
Horiz. %	65.92%	49.37%	1,255.90%	87.12%	85.24%	177.01%	100.00%	-
P/EPS	7.04	5.60	25.10	8.71	8.52	15.62	9.55	-18.38%
YoY %	25.71%	-77.69%	188.17%	2.23%	-45.45%	63.56%	-	-
Horiz. %	73.72%	58.64%	262.83%	91.20%	89.21%	163.56%	100.00%	-
EY	14.21	17.85	3.98	11.48	11.74	6.40	10.48	22.48%
YoY %	-20.39%	348.49%	-65.33%	-2.21%	83.44%	-38.93%	-	-
Horiz. %	135.59%	170.32%	37.98%	109.54%	112.02%	61.07%	100.00%	-
DY	7.13	9.90	0.00	7.33	6.71	6.69	0.00	-
YoY %	-27.98%	0.00%	0.00%	9.24%	0.30%	0.00%	-	-
Horiz. %	106.58%	147.98%	0.00%	109.57%	100.30%	100.00%	-	-
P/NAPS	0.82	0.86	1.10	1.24	1.45	1.53	0.96	-9.96%
YoY %	-4.65%	-21.82%	-11.29%	-14.48%	-5.23%	59.38%	-	-
Horiz. %	85.42%	89.58%	114.58%	129.17%	151.04%	159.38%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-09 16:15:00

ADX

5 Mins

BUY

2024-07-09 16:10:00

ADX

10 Mins

BUY

2024-07-09 16:00:00

ADX

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

ARMADA

BUMI ARMADA BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

767

GENTING

GENTING BHD

614

PTRANS

PERAK TRANSIT BERHAD

599

JCY

JCY INTERNATIONAL BERHAD

583

MPI

MALAYSIAN PACIFIC INDUSTRIES

565

MAYBANK

MALAYAN BANKING BHD

563

HLIND

HONG LEONG INDUSTRIES BHD

554

GENM

GENTING MALAYSIA BERHAD

546

SALCON

SALCON BHD

529

Daily Stocks

JPG

0.90

+0.06

178,242,500

HUBLINE

0.08

+0.01

137,553,200

ARMADA

0.60

+0.02

115,250,700

HSI-HWE

0.15

+0.015

100,385,200

AHB-WC

0.08

+0.005

91,923,800

ATAIMS

0.555

+0.055

81,998,000

HSI-CXV

0.075

-0.025

79,010,600

0.325

+0.03

67,092,900

HSI-CXN

0.135

-0.045

64,607,100

UUE

0.78

+0.045

57,111,700

More active Stocks

MPI

40.26

+0.86

318,400

IHS046000824

103.90

+0.40

HSI-HW1

0.405

+0.255

31,700

VITROX

4.40

+0.24

5,782,900

AFFIN

2.80

+0.20

19,443,300

TENAGA

14.42

+0.20

10,672,000

MCEMENT

5.28

+0.16

1,254,900

PTT

2.52

+0.14

472,300

MSC

2.89

+0.13

2,061,800

GESHEN

3.30

+0.13

9,400

More gainer Stocks

DLADY

34.40

-1.02

92,700

F&N

31.38

-0.48

215,800

AYER

7.00

-0.30

2,000

KLK

19.94

-0.28

1,442,800

HSI-CV5

0.335

-0.21

20,000

HSI-CVO

0.21

-0.195

40,000

AEONCR

7.22

-0.16

592,800

PPB

14.16

-0.14

928,100

PETDAG

17.32

-0.14

471,300

HEIM

21.90

-0.14

211,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More