[OSK] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
16-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 286.14%
YoY- 272.73%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 221,529 259,646 266,828 256,636 192,034 186,746 179,676 14.93%
PBT 50,707 76,718 100,068 52,528 -9,337 -7,140 -13,790 -
Tax -12,479 -19,056 -26,516 -29,804 9,337 7,140 13,790 -
NP 38,228 57,662 73,552 22,724 0 0 0 -
-
NP to SH 38,228 57,662 73,552 22,724 -12,208 -12,577 -20,238 -
-
Tax Rate 24.61% 24.84% 26.50% 56.74% - - - -
Total Cost 183,301 201,984 193,276 233,912 192,034 186,746 179,676 1.33%
-
Net Worth 680,779 697,051 818,394 801,993 802,951 820,356 826,473 -12.09%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 25,028 16,999 - - - - - -
Div Payout % 65.47% 29.48% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 680,779 697,051 818,394 801,993 802,951 820,356 826,473 -12.09%
NOSH 500,572 509,988 512,200 511,801 523,948 524,055 529,790 -3.70%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 17.26% 22.21% 27.57% 8.85% 0.00% 0.00% 0.00% -
ROE 5.62% 8.27% 8.99% 2.83% -1.52% -1.53% -2.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 44.26 50.91 52.09 50.14 36.65 35.63 33.91 19.37%
EPS 7.63 11.31 14.36 4.44 -2.33 -2.40 -3.82 -
DPS 5.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.3668 1.5978 1.567 1.5325 1.5654 1.56 -8.71%
Adjusted Per Share Value based on latest NOSH - 511,801
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.75 12.60 12.95 12.45 9.32 9.06 8.72 14.92%
EPS 1.86 2.80 3.57 1.10 -0.59 -0.61 -0.98 -
DPS 1.21 0.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3304 0.3383 0.3971 0.3892 0.3897 0.3981 0.4011 -12.09%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 55.59 60.26 68.42 69.98 67.25 56.37 70.36 -
P/RPS 125.61 118.36 131.34 139.56 183.49 158.19 207.46 -28.36%
P/EPS 727.92 532.96 476.46 1,576.13 -2,886.27 -2,348.75 -1,841.88 -
EY 0.14 0.19 0.21 0.06 -0.03 -0.04 -0.05 -
DY 0.09 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 40.88 44.09 42.82 44.66 43.88 36.01 45.10 -6.32%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/10/02 23/08/02 16/05/02 28/02/02 05/11/01 23/08/01 -
Price 54.43 58.31 62.59 74.64 69.98 64.14 69.59 -
P/RPS 122.99 114.53 120.15 148.85 190.93 179.99 205.19 -28.84%
P/EPS 712.73 515.71 435.86 1,681.08 -3,003.43 -2,672.50 -1,821.73 -
EY 0.14 0.19 0.23 0.06 -0.03 -0.04 -0.05 -
DY 0.09 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 40.02 42.66 39.17 47.63 45.66 40.97 44.61 -6.96%

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