[OSK] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -31.51%
YoY- 228.63%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 287,997 160,625 122,122 147,544 119,671 74,503 89,954 117.38%
PBT 116,728 42,144 43,534 35,226 40,734 12,110 19,354 231.69%
Tax -31,533 1,464 -10,507 -9,763 -11,738 1,698 -1,185 793.09%
NP 85,195 43,608 33,027 25,463 28,996 13,808 18,169 180.41%
-
NP to SH 75,919 35,739 22,022 16,967 24,773 5,195 16,130 181.11%
-
Tax Rate 27.01% -3.47% 24.14% 27.72% 28.82% -14.02% 6.12% -
Total Cost 202,802 117,017 89,095 122,081 90,675 60,695 71,785 99.97%
-
Net Worth 1,323,789 1,217,548 1,180,184 1,177,924 1,177,632 1,362,923 956,760 24.19%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 45,430 - 30,516 - 30,558 - -
Div Payout % - 127.12% - 179.86% - 588.24% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,323,789 1,217,548 1,180,184 1,177,924 1,177,632 1,362,923 956,760 24.19%
NOSH 621,497 605,745 608,342 610,323 610,172 611,176 613,307 0.88%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 29.58% 27.15% 27.04% 17.26% 24.23% 18.53% 20.20% -
ROE 5.73% 2.94% 1.87% 1.44% 2.10% 0.38% 1.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 46.34 26.52 20.07 24.17 19.61 12.19 14.67 115.43%
EPS 12.22 5.90 3.62 2.78 4.06 0.85 2.63 178.70%
DPS 0.00 7.50 0.00 5.00 0.00 5.00 0.00 -
NAPS 2.13 2.01 1.94 1.93 1.93 2.23 1.56 23.09%
Adjusted Per Share Value based on latest NOSH - 610,323
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.98 7.79 5.93 7.16 5.81 3.62 4.37 117.26%
EPS 3.68 1.73 1.07 0.82 1.20 0.25 0.78 181.56%
DPS 0.00 2.20 0.00 1.48 0.00 1.48 0.00 -
NAPS 0.6424 0.5908 0.5727 0.5716 0.5715 0.6614 0.4643 24.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 109.63 76.20 55.98 50.54 52.48 37.13 40.43 -
P/RPS 236.58 287.36 278.86 209.06 267.58 304.59 275.65 -9.69%
P/EPS 897.47 1,291.53 1,546.41 1,817.99 1,292.61 4,368.24 1,537.26 -30.17%
EY 0.11 0.08 0.06 0.06 0.08 0.02 0.07 35.20%
DY 0.00 0.10 0.00 0.10 0.00 0.13 0.00 -
P/NAPS 51.47 37.91 28.86 26.19 27.19 16.65 25.92 58.04%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 29/11/06 29/08/06 25/05/06 27/02/06 16/11/05 -
Price 115.46 101.85 71.53 55.20 51.70 50.93 37.32 -
P/RPS 249.16 384.09 356.32 228.34 263.61 417.80 254.45 -1.39%
P/EPS 945.19 1,726.27 1,975.97 1,985.61 1,273.40 5,991.76 1,419.01 -23.74%
EY 0.11 0.06 0.05 0.05 0.08 0.02 0.07 35.20%
DY 0.00 0.07 0.00 0.09 0.00 0.10 0.00 -
P/NAPS 54.21 50.67 36.87 28.60 26.79 22.84 23.92 72.62%

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