[OSK] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 212.42%
YoY- 337.01%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 147,544 119,671 74,503 89,954 81,042 90,391 100,053 29.64%
PBT 35,226 40,734 12,110 19,354 11,663 28,134 -22,701 -
Tax -9,763 -11,738 1,698 -1,185 -5,544 -9,221 -14,548 -23.40%
NP 25,463 28,996 13,808 18,169 6,119 18,913 -37,249 -
-
NP to SH 16,967 24,773 5,195 16,130 5,163 18,913 -37,249 -
-
Tax Rate 27.72% 28.82% -14.02% 6.12% 47.53% 32.78% - -
Total Cost 122,081 90,675 60,695 71,785 74,923 71,478 137,302 -7.55%
-
Net Worth 1,177,924 1,177,632 1,362,923 956,760 947,562 916,642 851,242 24.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 30,516 - 30,558 - 15,185 - - -
Div Payout % 179.86% - 588.24% - 294.12% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,177,924 1,177,632 1,362,923 956,760 947,562 916,642 851,242 24.25%
NOSH 610,323 610,172 611,176 613,307 607,411 580,153 571,303 4.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.26% 24.23% 18.53% 20.20% 7.55% 20.92% -37.23% -
ROE 1.44% 2.10% 0.38% 1.69% 0.54% 2.06% -4.38% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.17 19.61 12.19 14.67 13.34 15.58 17.51 24.04%
EPS 2.78 4.06 0.85 2.63 0.85 3.26 -6.52 -
DPS 5.00 0.00 5.00 0.00 2.50 0.00 0.00 -
NAPS 1.93 1.93 2.23 1.56 1.56 1.58 1.49 18.88%
Adjusted Per Share Value based on latest NOSH - 613,307
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.04 5.71 3.56 4.29 3.87 4.31 4.78 29.54%
EPS 0.81 1.18 0.25 0.77 0.25 0.90 -1.78 -
DPS 1.46 0.00 1.46 0.00 0.72 0.00 0.00 -
NAPS 0.5622 0.562 0.6505 0.4566 0.4522 0.4375 0.4063 24.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 50.54 52.48 37.13 40.43 45.10 49.76 56.37 -
P/RPS 209.06 267.58 304.59 275.65 338.03 319.37 321.87 -25.05%
P/EPS 1,817.99 1,292.61 4,368.24 1,537.26 5,305.88 1,526.38 -864.57 -
EY 0.06 0.08 0.02 0.07 0.02 0.07 -0.12 -
DY 0.10 0.00 0.13 0.00 0.06 0.00 0.00 -
P/NAPS 26.19 27.19 16.65 25.92 28.91 31.49 37.83 -21.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 27/02/06 16/11/05 12/08/05 04/05/05 17/02/05 -
Price 55.20 51.70 50.93 37.32 44.71 46.26 58.31 -
P/RPS 228.34 263.61 417.80 254.45 335.10 296.91 332.95 -22.28%
P/EPS 1,985.61 1,273.40 5,991.76 1,419.01 5,260.00 1,419.02 -894.33 -
EY 0.05 0.08 0.02 0.07 0.02 0.07 -0.11 -
DY 0.09 0.00 0.10 0.00 0.06 0.00 0.00 -
P/NAPS 28.60 26.79 22.84 23.92 28.66 29.28 39.13 -18.90%

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