[OSKVI] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 73.2%
YoY- 238.21%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 57,775 36,368 42,054 39,303 18,825 15,964 16,318 132.83%
PBT 69,642 49,412 55,020 57,352 32,574 26,086 23,102 109.10%
Tax -9,947 -6,180 -8,011 -8,866 -4,580 -4,662 -2,804 133.13%
NP 59,695 43,232 47,009 48,486 27,994 21,424 20,298 105.67%
-
NP to SH 59,695 43,232 47,009 48,486 27,994 21,424 20,298 105.67%
-
Tax Rate 14.28% 12.51% 14.56% 15.46% 14.06% 17.87% 12.14% -
Total Cost -1,920 -6,864 -4,955 -9,183 -9,169 -5,460 -3,980 -38.57%
-
Net Worth 352,469 333,182 330,172 307,573 292,711 293,960 286,374 14.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 30,004 30,016 30,016 37,506 30,004 14,993 14,993 59.00%
Div Payout % 50.26% 69.43% 63.85% 77.35% 107.18% 69.98% 73.87% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 352,469 333,182 330,172 307,573 292,711 293,960 286,374 14.89%
NOSH 149,987 150,082 150,078 150,036 150,108 149,979 149,934 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 103.32% 118.87% 111.78% 123.36% 148.71% 134.20% 124.39% -
ROE 16.94% 12.98% 14.24% 15.76% 9.56% 7.29% 7.09% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.52 24.23 28.02 26.20 12.54 10.64 10.88 132.83%
EPS 39.80 28.81 31.32 32.32 18.65 14.28 13.54 105.60%
DPS 20.00 20.00 20.00 25.00 19.99 10.00 10.00 58.94%
NAPS 2.35 2.22 2.20 2.05 1.95 1.96 1.91 14.86%
Adjusted Per Share Value based on latest NOSH - 150,036
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.24 18.41 21.28 19.89 9.53 8.08 8.26 132.81%
EPS 30.21 21.88 23.79 24.54 14.17 10.84 10.27 105.70%
DPS 15.18 15.19 15.19 18.98 15.18 7.59 7.59 58.94%
NAPS 1.7838 1.6862 1.6709 1.5566 1.4814 1.4877 1.4493 14.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.43 2.45 2.80 2.86 1.90 2.01 2.12 -
P/RPS 6.31 10.11 9.99 10.92 15.15 18.88 19.48 -52.93%
P/EPS 6.11 8.51 8.94 8.85 10.19 14.07 15.66 -46.69%
EY 16.38 11.76 11.19 11.30 9.82 7.11 6.39 87.62%
DY 8.23 8.16 7.14 8.74 10.52 4.97 4.72 45.01%
P/NAPS 1.03 1.10 1.27 1.40 0.97 1.03 1.11 -4.87%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 22/05/07 16/02/07 29/11/06 28/08/06 23/05/06 21/02/06 -
Price 2.02 2.44 2.73 2.98 2.99 1.89 2.00 -
P/RPS 5.24 10.07 9.74 11.38 23.84 17.76 18.38 -56.78%
P/EPS 5.08 8.47 8.72 9.22 16.03 13.23 14.77 -51.00%
EY 19.70 11.81 11.47 10.84 6.24 7.56 6.77 104.22%
DY 9.90 8.20 7.33 8.39 6.69 5.29 5.00 57.87%
P/NAPS 0.86 1.10 1.24 1.45 1.53 0.96 1.05 -12.49%

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