[OSKPROP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -55.64%
YoY- -79.63%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,127 16,963 74,314 62,369 50,755 26,416 108,348 -54.64%
PBT 4,649 3,326 7,358 3,617 5,538 3,366 11,867 -46.49%
Tax -2,285 -1,271 -3,300 -2,060 -2,028 -966 -3,568 -25.72%
NP 2,364 2,055 4,058 1,557 3,510 2,400 8,299 -56.74%
-
NP to SH 2,364 2,055 4,058 1,557 3,510 2,400 8,299 -56.74%
-
Tax Rate 49.15% 38.21% 44.85% 56.95% 36.62% 28.70% 30.07% -
Total Cost 30,763 14,908 70,256 60,812 47,245 24,016 100,049 -54.47%
-
Net Worth 213,744 220,536 217,892 215,584 204,999 206,999 204,975 2.83%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,924 - 4,997 2,495 2,500 - 7,499 -24.47%
Div Payout % 208.33% - 123.15% 160.26% 71.23% - 90.36% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 213,744 220,536 217,892 215,584 204,999 206,999 204,975 2.83%
NOSH 98,499 100,243 99,950 99,807 100,000 99,999 99,987 -0.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.14% 12.11% 5.46% 2.50% 6.92% 9.09% 7.66% -
ROE 1.11% 0.93% 1.86% 0.72% 1.71% 1.16% 4.05% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.63 16.92 74.35 62.49 50.76 26.42 108.36 -54.19%
EPS 2.40 2.05 4.06 1.56 3.51 2.40 8.30 -56.30%
DPS 5.00 0.00 5.00 2.50 2.50 0.00 7.50 -23.70%
NAPS 2.17 2.20 2.18 2.16 2.05 2.07 2.05 3.86%
Adjusted Per Share Value based on latest NOSH - 100,153
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.01 5.13 22.46 18.85 15.34 7.98 32.74 -54.64%
EPS 0.71 0.62 1.23 0.47 1.06 0.73 2.51 -56.94%
DPS 1.49 0.00 1.51 0.75 0.76 0.00 2.27 -24.49%
NAPS 0.646 0.6665 0.6585 0.6515 0.6195 0.6256 0.6195 2.83%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.18 0.95 1.08 1.18 1.18 1.50 1.00 -
P/RPS 3.51 5.61 1.45 1.89 2.32 5.68 0.92 144.36%
P/EPS 49.17 46.34 26.60 75.64 33.62 62.50 12.05 155.57%
EY 2.03 2.16 3.76 1.32 2.97 1.60 8.30 -60.92%
DY 4.24 0.00 4.63 2.12 2.12 0.00 7.50 -31.65%
P/NAPS 0.54 0.43 0.50 0.55 0.58 0.72 0.49 6.69%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 11/08/05 04/05/05 17/02/05 23/11/04 12/08/04 29/04/04 13/02/04 -
Price 1.14 0.88 1.05 1.10 1.20 1.34 0.94 -
P/RPS 3.39 5.20 1.41 1.76 2.36 5.07 0.87 147.82%
P/EPS 47.50 42.93 25.86 70.51 34.19 55.83 11.33 160.22%
EY 2.11 2.33 3.87 1.42 2.92 1.79 8.83 -61.52%
DY 4.39 0.00 4.76 2.27 2.08 0.00 7.98 -32.88%
P/NAPS 0.53 0.40 0.48 0.51 0.59 0.65 0.46 9.91%

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