[OSK] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -67.79%
YoY- 113.95%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 122,122 147,544 119,671 74,503 89,954 81,042 90,391 22.18%
PBT 43,534 35,226 40,734 12,110 19,354 11,663 28,134 33.74%
Tax -10,507 -9,763 -11,738 1,698 -1,185 -5,544 -9,221 9.08%
NP 33,027 25,463 28,996 13,808 18,169 6,119 18,913 44.96%
-
NP to SH 22,022 16,967 24,773 5,195 16,130 5,163 18,913 10.66%
-
Tax Rate 24.14% 27.72% 28.82% -14.02% 6.12% 47.53% 32.78% -
Total Cost 89,095 122,081 90,675 60,695 71,785 74,923 71,478 15.80%
-
Net Worth 1,180,184 1,177,924 1,177,632 1,362,923 956,760 947,562 916,642 18.33%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 30,516 - 30,558 - 15,185 - -
Div Payout % - 179.86% - 588.24% - 294.12% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,180,184 1,177,924 1,177,632 1,362,923 956,760 947,562 916,642 18.33%
NOSH 608,342 610,323 610,172 611,176 613,307 607,411 580,153 3.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 27.04% 17.26% 24.23% 18.53% 20.20% 7.55% 20.92% -
ROE 1.87% 1.44% 2.10% 0.38% 1.69% 0.54% 2.06% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.07 24.17 19.61 12.19 14.67 13.34 15.58 18.37%
EPS 3.62 2.78 4.06 0.85 2.63 0.85 3.26 7.22%
DPS 0.00 5.00 0.00 5.00 0.00 2.50 0.00 -
NAPS 1.94 1.93 1.93 2.23 1.56 1.56 1.58 14.65%
Adjusted Per Share Value based on latest NOSH - 611,176
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.83 7.04 5.71 3.56 4.29 3.87 4.31 22.28%
EPS 1.05 0.81 1.18 0.25 0.77 0.25 0.90 10.81%
DPS 0.00 1.46 0.00 1.46 0.00 0.72 0.00 -
NAPS 0.5633 0.5622 0.562 0.6505 0.4566 0.4522 0.4375 18.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 55.98 50.54 52.48 37.13 40.43 45.10 49.76 -
P/RPS 278.86 209.06 267.58 304.59 275.65 338.03 319.37 -8.63%
P/EPS 1,546.41 1,817.99 1,292.61 4,368.24 1,537.26 5,305.88 1,526.38 0.87%
EY 0.06 0.06 0.08 0.02 0.07 0.02 0.07 -9.75%
DY 0.00 0.10 0.00 0.13 0.00 0.06 0.00 -
P/NAPS 28.86 26.19 27.19 16.65 25.92 28.91 31.49 -5.64%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 25/05/06 27/02/06 16/11/05 12/08/05 04/05/05 -
Price 71.53 55.20 51.70 50.93 37.32 44.71 46.26 -
P/RPS 356.32 228.34 263.61 417.80 254.45 335.10 296.91 12.91%
P/EPS 1,975.97 1,985.61 1,273.40 5,991.76 1,419.01 5,260.00 1,419.02 24.67%
EY 0.05 0.05 0.08 0.02 0.07 0.02 0.07 -20.07%
DY 0.00 0.09 0.00 0.10 0.00 0.06 0.00 -
P/NAPS 36.87 28.60 26.79 22.84 23.92 28.66 29.28 16.59%

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