[OSK] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -11.61%
YoY- 413.14%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 234,461 111,274 49,209 221,529 194,735 133,414 64,159 137.06%
PBT 43,628 13,965 2,422 50,707 57,539 50,034 13,132 122.48%
Tax -19,826 -6,762 -3,422 -12,479 -14,292 -13,258 -7,451 91.90%
NP 23,802 7,203 -1,000 38,228 43,247 36,776 5,681 159.66%
-
NP to SH 23,802 7,203 -1,000 38,228 43,247 36,776 5,681 159.66%
-
Tax Rate 45.44% 48.42% 141.29% 24.61% 24.84% 26.50% 56.74% -
Total Cost 210,659 104,071 50,209 183,301 151,488 96,638 58,478 134.81%
-
Net Worth 486,342 657,030 633,333 680,779 697,051 818,394 801,993 -28.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 12,158 12,167 - 25,028 12,749 - - -
Div Payout % 51.08% 168.92% - 65.47% 29.48% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 486,342 657,030 633,333 680,779 697,051 818,394 801,993 -28.33%
NOSH 486,342 486,689 476,190 500,572 509,988 512,200 511,801 -3.34%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.15% 6.47% -2.03% 17.26% 22.21% 27.57% 8.85% -
ROE 4.89% 1.10% -0.16% 5.62% 6.20% 4.49% 0.71% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.21 22.86 10.33 44.26 38.18 26.05 12.54 145.20%
EPS 4.89 1.48 -0.21 7.63 8.48 7.18 1.11 168.49%
DPS 2.50 2.50 0.00 5.00 2.50 0.00 0.00 -
NAPS 1.00 1.35 1.33 1.36 1.3668 1.5978 1.567 -25.85%
Adjusted Per Share Value based on latest NOSH - 485,555
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.19 5.31 2.35 10.57 9.29 6.37 3.06 137.17%
EPS 1.14 0.34 -0.05 1.82 2.06 1.76 0.27 161.00%
DPS 0.58 0.58 0.00 1.19 0.61 0.00 0.00 -
NAPS 0.2321 0.3136 0.3023 0.3249 0.3327 0.3906 0.3828 -28.34%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 63.76 58.70 54.04 55.59 60.26 68.42 69.98 -
P/RPS 132.26 256.74 522.94 125.61 157.81 262.68 558.24 -61.67%
P/EPS 1,302.80 3,966.22 -25,733.34 727.92 710.61 952.92 6,304.51 -65.01%
EY 0.08 0.03 0.00 0.14 0.14 0.10 0.02 151.77%
DY 0.04 0.04 0.00 0.09 0.04 0.00 0.00 -
P/NAPS 63.76 43.48 40.63 40.88 44.09 42.82 44.66 26.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 12/11/03 22/08/03 06/05/03 26/02/03 29/10/02 23/08/02 16/05/02 -
Price 68.81 61.81 51.32 54.43 58.31 62.59 74.64 -
P/RPS 142.73 270.34 496.62 122.99 152.71 240.29 595.41 -61.37%
P/EPS 1,405.98 4,176.35 -24,438.10 712.73 687.62 871.73 6,724.32 -64.73%
EY 0.07 0.02 0.00 0.14 0.15 0.11 0.01 265.49%
DY 0.04 0.04 0.00 0.09 0.04 0.00 0.00 -
P/NAPS 68.81 45.79 38.59 40.02 42.66 39.17 47.63 27.76%

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