[OSKPROP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.57%
YoY- 172.37%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 62,369 50,755 26,416 108,348 82,543 45,261 19,291 118.17%
PBT 3,617 5,538 3,366 11,867 11,383 6,707 4,076 -7.63%
Tax -2,060 -2,028 -966 -3,568 -3,739 -2,000 -1,161 46.40%
NP 1,557 3,510 2,400 8,299 7,644 4,707 2,915 -34.09%
-
NP to SH 1,557 3,510 2,400 8,299 7,644 4,707 2,915 -34.09%
-
Tax Rate 56.95% 36.62% 28.70% 30.07% 32.85% 29.82% 28.48% -
Total Cost 60,812 47,245 24,016 100,049 74,899 40,554 16,376 139.23%
-
Net Worth 215,584 204,999 206,999 204,975 204,106 202,870 156,731 23.61%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,495 2,500 - 7,499 2,501 2,498 - -
Div Payout % 160.26% 71.23% - 90.36% 32.72% 53.08% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 215,584 204,999 206,999 204,975 204,106 202,870 156,731 23.61%
NOSH 99,807 100,000 99,999 99,987 100,052 99,936 99,828 -0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.50% 6.92% 9.09% 7.66% 9.26% 10.40% 15.11% -
ROE 0.72% 1.71% 1.16% 4.05% 3.75% 2.32% 1.86% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 62.49 50.76 26.42 108.36 82.50 45.29 19.32 118.24%
EPS 1.56 3.51 2.40 8.30 7.64 4.71 2.92 -34.08%
DPS 2.50 2.50 0.00 7.50 2.50 2.50 0.00 -
NAPS 2.16 2.05 2.07 2.05 2.04 2.03 1.57 23.62%
Adjusted Per Share Value based on latest NOSH - 99,242
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.85 15.34 7.98 32.74 24.95 13.68 5.83 118.18%
EPS 0.47 1.06 0.73 2.51 2.31 1.42 0.88 -34.09%
DPS 0.75 0.76 0.00 2.27 0.76 0.76 0.00 -
NAPS 0.6515 0.6195 0.6256 0.6195 0.6168 0.6131 0.4737 23.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.18 1.18 1.50 1.00 0.92 0.87 0.71 -
P/RPS 1.89 2.32 5.68 0.92 1.12 1.92 3.67 -35.67%
P/EPS 75.64 33.62 62.50 12.05 12.04 18.47 24.32 112.63%
EY 1.32 2.97 1.60 8.30 8.30 5.41 4.11 -53.00%
DY 2.12 2.12 0.00 7.50 2.72 2.87 0.00 -
P/NAPS 0.55 0.58 0.72 0.49 0.45 0.43 0.45 14.27%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 12/08/04 29/04/04 13/02/04 11/11/03 22/08/03 05/05/03 -
Price 1.10 1.20 1.34 0.94 0.95 0.88 0.75 -
P/RPS 1.76 2.36 5.07 0.87 1.15 1.94 3.88 -40.87%
P/EPS 70.51 34.19 55.83 11.33 12.43 18.68 25.68 95.72%
EY 1.42 2.92 1.79 8.83 8.04 5.35 3.89 -48.82%
DY 2.27 2.08 0.00 7.98 2.63 2.84 0.00 -
P/NAPS 0.51 0.59 0.65 0.46 0.47 0.43 0.48 4.11%

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