[OSKPROP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 160.63%
YoY- -51.1%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 48,821 33,127 16,963 74,314 62,369 50,755 26,416 50.54%
PBT 6,474 4,649 3,326 7,358 3,617 5,538 3,366 54.59%
Tax -3,098 -2,285 -1,271 -3,300 -2,060 -2,028 -966 117.31%
NP 3,376 2,364 2,055 4,058 1,557 3,510 2,400 25.51%
-
NP to SH 3,376 2,364 2,055 4,058 1,557 3,510 2,400 25.51%
-
Tax Rate 47.85% 49.15% 38.21% 44.85% 56.95% 36.62% 28.70% -
Total Cost 45,445 30,763 14,908 70,256 60,812 47,245 24,016 52.92%
-
Net Worth 215,365 213,744 220,536 217,892 215,584 204,999 206,999 2.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,850 4,924 - 4,997 2,495 2,500 - -
Div Payout % 143.68% 208.33% - 123.15% 160.26% 71.23% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 215,365 213,744 220,536 217,892 215,584 204,999 206,999 2.67%
NOSH 97,011 98,499 100,243 99,950 99,807 100,000 99,999 -2.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.92% 7.14% 12.11% 5.46% 2.50% 6.92% 9.09% -
ROE 1.57% 1.11% 0.93% 1.86% 0.72% 1.71% 1.16% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 50.32 33.63 16.92 74.35 62.49 50.76 26.42 53.59%
EPS 3.48 2.40 2.05 4.06 1.56 3.51 2.40 28.07%
DPS 5.00 5.00 0.00 5.00 2.50 2.50 0.00 -
NAPS 2.22 2.17 2.20 2.18 2.16 2.05 2.07 4.76%
Adjusted Per Share Value based on latest NOSH - 100,040
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.75 10.01 5.13 22.46 18.85 15.34 7.98 50.55%
EPS 1.02 0.71 0.62 1.23 0.47 1.06 0.73 24.95%
DPS 1.47 1.49 0.00 1.51 0.75 0.76 0.00 -
NAPS 0.6509 0.646 0.6665 0.6585 0.6515 0.6195 0.6256 2.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.24 1.18 0.95 1.08 1.18 1.18 1.50 -
P/RPS 2.46 3.51 5.61 1.45 1.89 2.32 5.68 -42.72%
P/EPS 35.63 49.17 46.34 26.60 75.64 33.62 62.50 -31.22%
EY 2.81 2.03 2.16 3.76 1.32 2.97 1.60 45.51%
DY 4.03 4.24 0.00 4.63 2.12 2.12 0.00 -
P/NAPS 0.56 0.54 0.43 0.50 0.55 0.58 0.72 -15.41%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 14/11/05 11/08/05 04/05/05 17/02/05 23/11/04 12/08/04 29/04/04 -
Price 1.16 1.14 0.88 1.05 1.10 1.20 1.34 -
P/RPS 2.31 3.39 5.20 1.41 1.76 2.36 5.07 -40.76%
P/EPS 33.33 47.50 42.93 25.86 70.51 34.19 55.83 -29.07%
EY 3.00 2.11 2.33 3.87 1.42 2.92 1.79 41.05%
DY 4.31 4.39 0.00 4.76 2.27 2.08 0.00 -
P/NAPS 0.52 0.53 0.40 0.48 0.51 0.59 0.65 -13.81%

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