[OSKPROP] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Annualized Quarter Result
Revenue	74,314	83,158	101,510	105,664	108,348	110,057	90,522	-12.27%
YoY %	-10.64%	-18.08%	-3.93%	-2.48%	-1.55%	21.58%	-	-
Horiz. %	82.09%	91.86%	112.14%	116.73%	119.69%	121.58%	100.00%	-
PBT	7,358	4,822	11,076	13,464	11,867	15,177	13,414	-32.86%
YoY %	52.59%	-56.46%	-17.74%	13.46%	-21.81%	13.14%	-	-
Horiz. %	54.85%	35.95%	82.57%	100.37%	88.47%	113.14%	100.00%	-
Tax	-3,300	-2,746	-4,056	-3,864	-3,568	-4,985	-4,000	-11.98%
YoY %	-20.17%	32.30%	-4.97%	-8.30%	28.43%	-24.63%	-	-
Horiz. %	82.50%	68.65%	101.40%	96.60%	89.20%	124.63%	100.00%	-
NP	4,058	2,076	7,020	9,600	8,299	10,192	9,414	-42.79%
YoY %	95.47%	-70.43%	-26.88%	15.68%	-18.57%	8.26%	-	-
Horiz. %	43.11%	22.05%	74.57%	101.98%	88.16%	108.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,058	2,076	7,020	9,600	8,299	10,192	9,414	-42.79%
YoY %	95.47%	-70.43%	-26.88%	15.68%	-18.57%	8.26%	-	-
Horiz. %	43.11%	22.05%	74.57%	101.98%	88.16%	108.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.85%	56.95%	36.62%	28.70%	30.07%	32.85%	29.82%	-
YoY %	-21.25%	55.52%	27.60%	-4.56%	-8.46%	10.16%	-	-
Horiz. %	150.40%	190.98%	122.80%	96.24%	100.84%	110.16%	100.00%	-
Total Cost	70,256	81,082	94,490	96,064	100,049	99,865	81,108	-9.09%
YoY %	-13.35%	-14.19%	-1.64%	-3.98%	0.18%	23.13%	-	-
Horiz. %	86.62%	99.97%	116.50%	118.44%	123.35%	123.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,892	215,584	204,999	206,999	204,975	204,106	202,870	4.85%
YoY %	1.07%	5.16%	-0.97%	0.99%	0.43%	0.61%	-	-
Horiz. %	107.40%	106.27%	101.05%	102.04%	101.04%	100.61%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	4,997	3,326	5,000	-	7,499	3,335	4,996	0.01%
YoY %	50.24%	-33.48%	0.00%	-	124.86%	-33.25%	-	-
Horiz. %	100.02%	66.57%	100.08%	-	150.10%	66.75%	100.00%	-
Div Payout %	123.15%	160.26%	71.23%	-	90.36%	32.72%	53.08%	-
YoY %	-23.16%	124.99%	0.00%	-	176.16%	-38.36%	-	-
Horiz. %	232.01%	301.92%	134.19%	-	170.23%	61.64%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	217,892	215,584	204,999	206,999	204,975	204,106	202,870	4.85%
YoY %	1.07%	5.16%	-0.97%	0.99%	0.43%	0.61%	-	-
Horiz. %	107.40%	106.27%	101.05%	102.04%	101.04%	100.61%	100.00%	-
NOSH	99,950	99,807	100,000	99,999	99,987	100,052	99,936	0.00%
YoY %	0.14%	-0.19%	0.00%	0.01%	-0.06%	0.12%	-	-
Horiz. %	100.01%	99.87%	100.06%	100.06%	100.05%	100.12%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	5.46%	2.50%	6.92%	9.09%	7.66%	9.26%	10.40%	-
YoY %	118.40%	-63.87%	-23.87%	18.67%	-17.28%	-10.96%	-	-
Horiz. %	52.50%	24.04%	66.54%	87.40%	73.65%	89.04%	100.00%	-
ROE	1.86%	0.96%	3.42%	4.64%	4.05%	4.99%	4.64%	-
YoY %	93.75%	-71.93%	-26.29%	14.57%	-18.84%	7.54%	-	-
Horiz. %	40.09%	20.69%	73.71%	100.00%	87.28%	107.54%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	74.35	83.32	101.51	105.66	108.36	110.00	90.58	-12.28%
YoY %	-10.77%	-17.92%	-3.93%	-2.49%	-1.49%	21.44%	-	-
Horiz. %	82.08%	91.98%	112.07%	116.65%	119.63%	121.44%	100.00%	-
EPS	4.06	2.08	7.02	9.60	8.30	10.19	9.42	-42.79%
YoY %	95.19%	-70.37%	-26.88%	15.66%	-18.55%	8.17%	-	-
Horiz. %	43.10%	22.08%	74.52%	101.91%	88.11%	108.17%	100.00%	-
DPS	5.00	3.33	5.00	0.00	7.50	3.33	5.00	0.00%
YoY %	50.15%	-33.40%	0.00%	0.00%	125.23%	-33.40%	-	-
Horiz. %	100.00%	66.60%	100.00%	0.00%	150.00%	66.60%	100.00%	-
NAPS	2.18	2.16	2.05	2.07	2.05	2.04	2.03	4.84%
YoY %	0.93%	5.37%	-0.97%	0.98%	0.49%	0.49%	-	-
Horiz. %	107.39%	106.40%	100.99%	101.97%	100.99%	100.49%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 99,999
RPS	22.46	25.13	30.68	31.93	32.74	33.26	27.36	-12.27%
YoY %	-10.62%	-18.09%	-3.91%	-2.47%	-1.56%	21.56%	-	-
Horiz. %	82.09%	91.85%	112.13%	116.70%	119.66%	121.56%	100.00%	-
EPS	1.23	0.63	2.12	2.90	2.51	3.08	2.85	-42.74%
YoY %	95.24%	-70.28%	-26.90%	15.54%	-18.51%	8.07%	-	-
Horiz. %	43.16%	22.11%	74.39%	101.75%	88.07%	108.07%	100.00%	-
DPS	1.51	1.01	1.51	0.00	2.27	1.01	1.51	0.00%
YoY %	49.50%	-33.11%	0.00%	0.00%	124.75%	-33.11%	-	-
Horiz. %	100.00%	66.89%	100.00%	0.00%	150.33%	66.89%	100.00%	-
NAPS	0.6585	0.6515	0.6195	0.6256	0.6195	0.6168	0.6131	4.85%
YoY %	1.07%	5.17%	-0.98%	0.98%	0.44%	0.60%	-	-
Horiz. %	107.40%	106.26%	101.04%	102.04%	101.04%	100.60%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	1.08	1.18	1.18	1.50	1.00	0.92	0.87	-
P/RPS	1.45	1.42	1.16	1.42	0.92	0.84	0.96	31.47%
YoY %	2.11%	22.41%	-18.31%	54.35%	9.52%	-12.50%	-	-
Horiz. %	151.04%	147.92%	120.83%	147.92%	95.83%	87.50%	100.00%	-
P/EPS	26.60	56.73	16.81	15.63	12.05	9.03	9.24	101.71%
YoY %	-53.11%	237.48%	7.55%	29.71%	33.44%	-2.27%	-	-
Horiz. %	287.88%	613.96%	181.93%	169.16%	130.41%	97.73%	100.00%	-
EY	3.76	1.76	5.95	6.40	8.30	11.07	10.83	-50.44%
YoY %	113.64%	-70.42%	-7.03%	-22.89%	-25.02%	2.22%	-	-
Horiz. %	34.72%	16.25%	54.94%	59.10%	76.64%	102.22%	100.00%	-
DY	4.63	2.82	4.24	0.00	7.50	3.62	5.75	-13.39%
YoY %	64.18%	-33.49%	0.00%	0.00%	107.18%	-37.04%	-	-
Horiz. %	80.52%	49.04%	73.74%	0.00%	130.43%	62.96%	100.00%	-
P/NAPS	0.50	0.55	0.58	0.72	0.49	0.45	0.43	10.52%
YoY %	-9.09%	-5.17%	-19.44%	46.94%	8.89%	4.65%	-	-
Horiz. %	116.28%	127.91%	134.88%	167.44%	113.95%	104.65%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	17/02/05	23/11/04	12/08/04	29/04/04	13/02/04	11/11/03	22/08/03	-
Price	1.05	1.10	1.20	1.34	0.94	0.95	0.88	-
P/RPS	1.41	1.32	1.18	1.27	0.87	0.86	0.97	28.17%
YoY %	6.82%	11.86%	-7.09%	45.98%	1.16%	-11.34%	-	-
Horiz. %	145.36%	136.08%	121.65%	130.93%	89.69%	88.66%	100.00%	-
P/EPS	25.86	52.88	17.09	13.96	11.33	9.33	9.34	96.56%
YoY %	-51.10%	209.42%	22.42%	23.21%	21.44%	-0.11%	-	-
Horiz. %	276.87%	566.17%	182.98%	149.46%	121.31%	99.89%	100.00%	-
EY	3.87	1.89	5.85	7.16	8.83	10.72	10.70	-49.07%
YoY %	104.76%	-67.69%	-18.30%	-18.91%	-17.63%	0.19%	-	-
Horiz. %	36.17%	17.66%	54.67%	66.92%	82.52%	100.19%	100.00%	-
DY	4.76	3.03	4.17	0.00	7.98	3.51	5.68	-11.06%
YoY %	57.10%	-27.34%	0.00%	0.00%	127.35%	-38.20%	-	-
Horiz. %	83.80%	53.35%	73.42%	0.00%	140.49%	61.80%	100.00%	-
P/NAPS	0.48	0.51	0.59	0.65	0.46	0.47	0.43	7.57%
YoY %	-5.88%	-13.56%	-9.23%	41.30%	-2.13%	9.30%	-	-
Horiz. %	111.63%	118.60%	137.21%	151.16%	106.98%	109.30%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

935

PTRANS

PERAK TRANSIT BERHAD

934

MPI

MALAYSIAN PACIFIC INDUSTRIES

911

HLIND

HONG LEONG INDUSTRIES BHD

844

YTLPOWR

YTL POWER INTERNATIONAL BHD

744

JCY

JCY INTERNATIONAL BERHAD

694

WCT

WCT HOLDINGS BERHAD

641

MAYBANK

MALAYAN BANKING BHD

590

GENTING

GENTING BHD

589

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More