[OSKVI] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[OSKVI] OSK VENTURES INTERNATIONAL BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 5.55%
YoY- 115.82%
Quarter Report
Latest QR
Upcoming QR
OSKVI's Result
OSKVI's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 42,054 39,303 18,825 15,964 16,318 18,115 13,100 117.15%
PBT 55,020 57,352 32,574 26,086 23,102 16,729 11,777 178.67%
Tax -8,011 -8,866 -4,580 -4,662 -2,804 -2,393 -1,485 206.64%
NP 47,009 48,486 27,994 21,424 20,298 14,336 10,292 174.52%
-
NP to SH 47,009 48,486 27,994 21,424 20,298 14,336 10,292 174.52%
-
Tax Rate 14.56% 15.46% 14.06% 17.87% 12.14% 14.30% 12.61% -
Total Cost -4,955 -9,183 -9,169 -5,460 -3,980 3,779 2,808 -
-
Net Worth 330,172 307,573 292,711 293,960 286,374 269,339 328,500 0.33%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 30,016 37,506 30,004 14,993 14,993 - - -
Div Payout % 63.85% 77.35% 107.18% 69.98% 73.87% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 330,172 307,573 292,711 293,960 286,374 269,339 328,500 0.33%
NOSH 150,078 150,036 150,108 149,979 149,934 1,496,333 1,825,000 -81.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 111.78% 123.36% 148.71% 134.20% 124.39% 79.14% 78.56% -
ROE 14.24% 15.76% 9.56% 7.29% 7.09% 5.32% 3.13% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 28.02 26.20 12.54 10.64 10.88 1.21 0.72 1040.75%
EPS 31.32 32.32 18.65 14.28 13.54 0.96 0.56 1351.79%
DPS 20.00 25.00 19.99 10.00 10.00 0.00 0.00 -
NAPS 2.20 2.05 1.95 1.96 1.91 0.18 0.18 428.18%
Adjusted Per Share Value based on latest NOSH - 149,979
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 21.28 19.89 9.53 8.08 8.26 9.17 6.63 117.12%
EPS 23.79 24.54 14.17 10.84 10.27 7.26 5.21 174.47%
DPS 15.19 18.98 15.18 7.59 7.59 0.00 0.00 -
NAPS 1.6709 1.5566 1.4814 1.4877 1.4493 1.3631 1.6625 0.33%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.80 2.86 1.90 2.01 2.12 0.16 1.35 -
P/RPS 9.99 10.92 15.15 18.88 19.48 13.22 188.07 -85.79%
P/EPS 8.94 8.85 10.19 14.07 15.66 16.70 239.38 -88.75%
EY 11.19 11.30 9.82 7.11 6.39 5.99 0.42 786.72%
DY 7.14 8.74 10.52 4.97 4.72 0.00 0.00 -
P/NAPS 1.27 1.40 0.97 1.03 1.11 0.89 7.50 -69.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 29/11/06 28/08/06 23/05/06 21/02/06 16/11/05 10/08/05 -
Price 2.73 2.98 2.99 1.89 2.00 1.20 1.30 -
P/RPS 9.74 11.38 23.84 17.76 18.38 99.12 181.11 -85.67%
P/EPS 8.72 9.22 16.03 13.23 14.77 125.25 230.52 -88.66%
EY 11.47 10.84 6.24 7.56 6.77 0.80 0.43 787.42%
DY 7.33 8.39 6.69 5.29 5.00 0.00 0.00 -
P/NAPS 1.24 1.45 1.53 0.96 1.05 6.67 7.22 -69.00%

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