[OSK] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -15.76%
YoY- 73.37%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,151,988 549,962 519,116 535,256 478,684 335,890 348,516 122.05%
PBT 466,912 161,638 159,325 151,920 162,936 71,261 78,868 227.61%
Tax -126,132 -30,544 -42,677 -43,002 -46,952 -10,191 -15,852 299.06%
NP 340,780 131,094 116,648 108,918 115,984 61,070 63,016 208.41%
-
NP to SH 303,676 99,501 85,016 83,480 99,092 45,401 53,608 218.11%
-
Tax Rate 27.01% 18.90% 26.79% 28.31% 28.82% 14.30% 20.10% -
Total Cost 811,208 418,868 402,468 426,338 362,700 274,820 285,500 100.73%
-
Net Worth 1,323,789 1,223,223 1,179,201 1,177,751 1,177,632 1,127,567 930,583 26.51%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 76,071 40,522 61,023 - 44,744 19,884 -
Div Payout % - 76.45% 47.66% 73.10% - 98.55% 37.09% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,323,789 1,223,223 1,179,201 1,177,751 1,177,632 1,127,567 930,583 26.51%
NOSH 621,497 608,568 607,836 610,233 610,172 596,596 596,528 2.77%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 29.58% 23.84% 22.47% 20.35% 24.23% 18.18% 18.08% -
ROE 22.94% 8.13% 7.21% 7.09% 8.41% 4.03% 5.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 185.36 90.37 85.40 87.71 78.45 56.30 58.42 116.07%
EPS 48.88 16.35 13.99 13.68 16.24 7.61 8.99 209.52%
DPS 0.00 12.50 6.67 10.00 0.00 7.50 3.33 -
NAPS 2.13 2.01 1.94 1.93 1.93 1.89 1.56 23.09%
Adjusted Per Share Value based on latest NOSH - 610,323
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 54.98 26.25 24.78 25.55 22.85 16.03 16.63 122.08%
EPS 14.49 4.75 4.06 3.98 4.73 2.17 2.56 217.93%
DPS 0.00 3.63 1.93 2.91 0.00 2.14 0.95 -
NAPS 0.6318 0.5838 0.5628 0.5621 0.562 0.5381 0.4441 26.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 109.63 76.20 55.98 50.54 52.48 37.13 40.43 -
P/RPS 59.15 84.32 65.55 57.62 66.90 65.95 69.20 -9.94%
P/EPS 224.37 466.06 400.24 369.44 323.15 487.91 449.89 -37.13%
EY 0.45 0.21 0.25 0.27 0.31 0.20 0.22 61.20%
DY 0.00 0.16 0.12 0.20 0.00 0.20 0.08 -
P/NAPS 51.47 37.91 28.86 26.19 27.19 19.65 25.92 58.04%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 29/11/06 29/08/06 25/05/06 27/02/06 16/11/05 -
Price 115.46 101.85 71.53 55.20 51.70 50.93 37.32 -
P/RPS 62.29 112.70 83.75 62.93 65.90 90.46 63.88 -1.66%
P/EPS 236.30 622.94 511.42 403.51 318.35 669.25 415.28 -31.35%
EY 0.42 0.16 0.20 0.25 0.31 0.15 0.24 45.26%
DY 0.00 0.12 0.09 0.18 0.00 0.15 0.09 -
P/NAPS 54.21 50.67 36.87 28.60 26.79 26.95 23.92 72.62%

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