[OSKPROP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -71.08%
YoY- -17.67%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 74,314 62,369 50,755 26,416 108,348 82,543 45,261 38.96%
PBT 7,358 3,617 5,538 3,366 11,867 11,383 6,707 6.34%
Tax -3,300 -2,060 -2,028 -966 -3,568 -3,739 -2,000 39.42%
NP 4,058 1,557 3,510 2,400 8,299 7,644 4,707 -9.37%
-
NP to SH 4,058 1,557 3,510 2,400 8,299 7,644 4,707 -9.37%
-
Tax Rate 44.85% 56.95% 36.62% 28.70% 30.07% 32.85% 29.82% -
Total Cost 70,256 60,812 47,245 24,016 100,049 74,899 40,554 44.00%
-
Net Worth 217,892 215,584 204,999 206,999 204,975 204,106 202,870 4.85%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,997 2,495 2,500 - 7,499 2,501 2,498 58.42%
Div Payout % 123.15% 160.26% 71.23% - 90.36% 32.72% 53.08% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 217,892 215,584 204,999 206,999 204,975 204,106 202,870 4.85%
NOSH 99,950 99,807 100,000 99,999 99,987 100,052 99,936 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.46% 2.50% 6.92% 9.09% 7.66% 9.26% 10.40% -
ROE 1.86% 0.72% 1.71% 1.16% 4.05% 3.75% 2.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 74.35 62.49 50.76 26.42 108.36 82.50 45.29 38.95%
EPS 4.06 1.56 3.51 2.40 8.30 7.64 4.71 -9.38%
DPS 5.00 2.50 2.50 0.00 7.50 2.50 2.50 58.40%
NAPS 2.18 2.16 2.05 2.07 2.05 2.04 2.03 4.84%
Adjusted Per Share Value based on latest NOSH - 99,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.46 18.85 15.34 7.98 32.74 24.95 13.68 38.96%
EPS 1.23 0.47 1.06 0.73 2.51 2.31 1.42 -9.09%
DPS 1.51 0.75 0.76 0.00 2.27 0.76 0.76 57.71%
NAPS 0.6585 0.6515 0.6195 0.6256 0.6195 0.6168 0.6131 4.85%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.08 1.18 1.18 1.50 1.00 0.92 0.87 -
P/RPS 1.45 1.89 2.32 5.68 0.92 1.12 1.92 -16.99%
P/EPS 26.60 75.64 33.62 62.50 12.05 12.04 18.47 27.38%
EY 3.76 1.32 2.97 1.60 8.30 8.30 5.41 -21.45%
DY 4.63 2.12 2.12 0.00 7.50 2.72 2.87 37.35%
P/NAPS 0.50 0.55 0.58 0.72 0.49 0.45 0.43 10.52%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 23/11/04 12/08/04 29/04/04 13/02/04 11/11/03 22/08/03 -
Price 1.05 1.10 1.20 1.34 0.94 0.95 0.88 -
P/RPS 1.41 1.76 2.36 5.07 0.87 1.15 1.94 -19.08%
P/EPS 25.86 70.51 34.19 55.83 11.33 12.43 18.68 24.09%
EY 3.87 1.42 2.92 1.79 8.83 8.04 5.35 -19.33%
DY 4.76 2.27 2.08 0.00 7.98 2.63 2.84 40.87%
P/NAPS 0.48 0.51 0.59 0.65 0.46 0.47 0.43 7.57%

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