[OSKPROP] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 95.47%
YoY- -51.1%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 65,094 66,254 67,852 74,314 83,158 101,510 105,664 -27.57%
PBT 8,632 9,298 13,304 7,358 4,822 11,076 13,464 -25.62%
Tax -4,130 -4,570 -5,084 -3,300 -2,746 -4,056 -3,864 4.53%
NP 4,501 4,728 8,220 4,058 2,076 7,020 9,600 -39.62%
-
NP to SH 4,501 4,728 8,220 4,058 2,076 7,020 9,600 -39.62%
-
Tax Rate 47.85% 49.15% 38.21% 44.85% 56.95% 36.62% 28.70% -
Total Cost 60,593 61,526 59,632 70,256 81,082 94,490 96,064 -26.43%
-
Net Worth 215,365 213,744 220,536 217,892 215,584 204,999 206,999 2.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 6,467 9,849 - 4,997 3,326 5,000 - -
Div Payout % 143.68% 208.33% - 123.15% 160.26% 71.23% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 215,365 213,744 220,536 217,892 215,584 204,999 206,999 2.67%
NOSH 97,011 98,499 100,243 99,950 99,807 100,000 99,999 -2.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.92% 7.14% 12.11% 5.46% 2.50% 6.92% 9.09% -
ROE 2.09% 2.21% 3.73% 1.86% 0.96% 3.42% 4.64% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 67.10 67.26 67.69 74.35 83.32 101.51 105.66 -26.09%
EPS 4.64 4.80 8.20 4.06 2.08 7.02 9.60 -38.38%
DPS 6.67 10.00 0.00 5.00 3.33 5.00 0.00 -
NAPS 2.22 2.17 2.20 2.18 2.16 2.05 2.07 4.76%
Adjusted Per Share Value based on latest NOSH - 100,040
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.67 20.02 20.51 22.46 25.13 30.68 31.93 -27.57%
EPS 1.36 1.43 2.48 1.23 0.63 2.12 2.90 -39.61%
DPS 1.95 2.98 0.00 1.51 1.01 1.51 0.00 -
NAPS 0.6509 0.646 0.6665 0.6585 0.6515 0.6195 0.6256 2.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.24 1.18 0.95 1.08 1.18 1.18 1.50 -
P/RPS 1.85 1.75 1.40 1.45 1.42 1.16 1.42 19.26%
P/EPS 26.72 24.58 11.59 26.60 56.73 16.81 15.63 42.92%
EY 3.74 4.07 8.63 3.76 1.76 5.95 6.40 -30.07%
DY 5.38 8.47 0.00 4.63 2.82 4.24 0.00 -
P/NAPS 0.56 0.54 0.43 0.50 0.55 0.58 0.72 -15.41%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 11/08/05 04/05/05 17/02/05 23/11/04 12/08/04 29/04/04 -
Price 1.16 1.14 0.88 1.05 1.10 1.20 1.34 -
P/RPS 1.73 1.69 1.30 1.41 1.32 1.18 1.27 22.86%
P/EPS 25.00 23.75 10.73 25.86 52.88 17.09 13.96 47.41%
EY 4.00 4.21 9.32 3.87 1.89 5.85 7.16 -32.14%
DY 5.75 8.77 0.00 4.76 3.03 4.17 0.00 -
P/NAPS 0.52 0.53 0.40 0.48 0.51 0.59 0.65 -13.81%

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