[OSK] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -21.6%
YoY- 558.46%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 222,548 196,836 221,529 259,646 266,828 256,636 192,034 10.36%
PBT 27,930 9,688 50,707 76,718 100,068 52,528 -9,337 -
Tax -13,524 -13,688 -12,479 -19,056 -26,516 -29,804 9,337 -
NP 14,406 -4,000 38,228 57,662 73,552 22,724 0 -
-
NP to SH 14,406 -4,000 38,228 57,662 73,552 22,724 -12,208 -
-
Tax Rate 48.42% 141.29% 24.61% 24.84% 26.50% 56.74% - -
Total Cost 208,142 200,836 183,301 201,984 193,276 233,912 192,034 5.53%
-
Net Worth 657,030 633,333 680,779 697,051 818,394 801,993 802,951 -12.54%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 24,334 - 25,028 16,999 - - - -
Div Payout % 168.92% - 65.47% 29.48% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 657,030 633,333 680,779 697,051 818,394 801,993 802,951 -12.54%
NOSH 486,689 476,190 500,572 509,988 512,200 511,801 523,948 -4.81%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.47% -2.03% 17.26% 22.21% 27.57% 8.85% 0.00% -
ROE 2.19% -0.63% 5.62% 8.27% 8.99% 2.83% -1.52% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 45.73 41.34 44.26 50.91 52.09 50.14 36.65 15.94%
EPS 2.96 -0.84 7.63 11.31 14.36 4.44 -2.33 -
DPS 5.00 0.00 5.00 3.33 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.36 1.3668 1.5978 1.567 1.5325 -8.12%
Adjusted Per Share Value based on latest NOSH - 505,546
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 10.80 9.55 10.75 12.60 12.95 12.45 9.32 10.35%
EPS 0.70 -0.19 1.86 2.80 3.57 1.10 -0.59 -
DPS 1.18 0.00 1.21 0.82 0.00 0.00 0.00 -
NAPS 0.3188 0.3073 0.3304 0.3383 0.3971 0.3892 0.3897 -12.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 58.70 54.04 55.59 60.26 68.42 69.98 67.25 -
P/RPS 128.37 130.73 125.61 118.36 131.34 139.56 183.49 -21.24%
P/EPS 1,983.11 -6,433.33 727.92 532.96 476.46 1,576.13 -2,886.27 -
EY 0.05 -0.02 0.14 0.19 0.21 0.06 -0.03 -
DY 0.09 0.00 0.09 0.06 0.00 0.00 0.00 -
P/NAPS 43.48 40.63 40.88 44.09 42.82 44.66 43.88 -0.61%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 06/05/03 26/02/03 29/10/02 23/08/02 16/05/02 28/02/02 -
Price 61.81 51.32 54.43 58.31 62.59 74.64 69.98 -
P/RPS 135.17 124.15 122.99 114.53 120.15 148.85 190.93 -20.61%
P/EPS 2,088.18 -6,109.52 712.73 515.71 435.86 1,681.08 -3,003.43 -
EY 0.05 -0.02 0.14 0.19 0.23 0.06 -0.03 -
DY 0.08 0.00 0.09 0.06 0.00 0.00 0.00 -
P/NAPS 45.79 38.59 40.02 42.66 39.17 47.63 45.66 0.19%

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