[OSKPROP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 61.48%
YoY- 137.49%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 26,416 108,348 82,543 45,261 19,291 12,980 13,169 58.98%
PBT 3,366 11,867 11,383 6,707 4,076 5,051 4,171 -13.30%
Tax -966 -3,568 -3,739 -2,000 -1,161 -2,004 -1,502 -25.47%
NP 2,400 8,299 7,644 4,707 2,915 3,047 2,669 -6.83%
-
NP to SH 2,400 8,299 7,644 4,707 2,915 3,047 2,669 -6.83%
-
Tax Rate 28.70% 30.07% 32.85% 29.82% 28.48% 39.68% 36.01% -
Total Cost 24,016 100,049 74,899 40,554 16,376 9,933 10,500 73.50%
-
Net Worth 206,999 204,975 204,106 202,870 156,731 155,846 80,969 86.86%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 7,499 2,501 2,498 - 4,995 2,499 -
Div Payout % - 90.36% 32.72% 53.08% - 163.93% 93.63% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 206,999 204,975 204,106 202,870 156,731 155,846 80,969 86.86%
NOSH 99,999 99,987 100,052 99,936 99,828 99,901 99,962 0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.09% 7.66% 9.26% 10.40% 15.11% 23.47% 20.27% -
ROE 1.16% 4.05% 3.75% 2.32% 1.86% 1.96% 3.30% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.42 108.36 82.50 45.29 19.32 12.99 13.17 58.99%
EPS 2.40 8.30 7.64 4.71 2.92 3.05 2.67 -6.85%
DPS 0.00 7.50 2.50 2.50 0.00 5.00 2.50 -
NAPS 2.07 2.05 2.04 2.03 1.57 1.56 0.81 86.81%
Adjusted Per Share Value based on latest NOSH - 100,111
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.98 32.74 24.95 13.68 5.83 3.92 3.98 58.93%
EPS 0.73 2.51 2.31 1.42 0.88 0.92 0.81 -6.69%
DPS 0.00 2.27 0.76 0.76 0.00 1.51 0.76 -
NAPS 0.6256 0.6195 0.6168 0.6131 0.4737 0.471 0.2447 86.86%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.50 1.00 0.92 0.87 0.71 0.87 0.67 -
P/RPS 5.68 0.92 1.12 1.92 3.67 6.70 5.09 7.57%
P/EPS 62.50 12.05 12.04 18.47 24.32 37.81 25.09 83.65%
EY 1.60 8.30 8.30 5.41 4.11 2.65 3.99 -45.59%
DY 0.00 7.50 2.72 2.87 0.00 5.75 3.73 -
P/NAPS 0.72 0.49 0.45 0.43 0.45 0.44 0.83 -9.03%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 13/02/04 11/11/03 22/08/03 05/05/03 27/02/03 29/10/02 -
Price 1.34 0.94 0.95 0.88 0.75 0.73 0.73 -
P/RPS 5.07 0.87 1.15 1.94 3.88 5.62 5.54 -5.73%
P/EPS 55.83 11.33 12.43 18.68 25.68 31.72 27.34 60.88%
EY 1.79 8.83 8.04 5.35 3.89 3.15 3.66 -37.89%
DY 0.00 7.98 2.63 2.84 0.00 6.85 3.42 -
P/NAPS 0.65 0.46 0.47 0.43 0.48 0.37 0.90 -19.48%

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