[OSKPROP] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -38.52%
YoY- 85.51%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 26,416 25,805 37,282 25,970 19,291 5,645 10,332 86.87%
PBT 3,366 484 4,676 2,631 4,076 684 1,406 78.86%
Tax -966 171 -1,739 -839 -1,161 -502 -720 21.62%
NP 2,400 655 2,937 1,792 2,915 182 686 130.28%
-
NP to SH 2,400 655 2,937 1,792 2,915 182 686 130.28%
-
Tax Rate 28.70% -35.33% 37.19% 31.89% 28.48% 73.39% 51.21% -
Total Cost 24,016 25,150 34,345 24,178 16,376 5,463 9,646 83.59%
-
Net Worth 206,999 203,446 203,791 203,226 156,731 157,733 80,530 87.53%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,962 - 2,502 - 2,527 2,485 -
Div Payout % - 757.58% - 139.66% - 1,388.89% 362.32% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 206,999 203,446 203,791 203,226 156,731 157,733 80,530 87.53%
NOSH 99,999 99,242 99,897 100,111 99,828 101,111 99,420 0.38%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.09% 2.54% 7.88% 6.90% 15.11% 3.22% 6.64% -
ROE 1.16% 0.32% 1.44% 0.88% 1.86% 0.12% 0.85% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.42 26.00 37.32 25.94 19.32 5.58 10.39 86.19%
EPS 2.40 0.66 2.94 1.79 2.92 0.18 0.69 129.39%
DPS 0.00 5.00 0.00 2.50 0.00 2.50 2.50 -
NAPS 2.07 2.05 2.04 2.03 1.57 1.56 0.81 86.81%
Adjusted Per Share Value based on latest NOSH - 100,111
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.98 7.80 11.27 7.85 5.83 1.71 3.12 86.91%
EPS 0.73 0.20 0.89 0.54 0.88 0.06 0.21 129.30%
DPS 0.00 1.50 0.00 0.76 0.00 0.76 0.75 -
NAPS 0.6256 0.6148 0.6159 0.6142 0.4737 0.4767 0.2434 87.52%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.50 1.00 0.92 0.87 0.71 0.87 0.67 -
P/RPS 5.68 3.85 2.47 3.35 3.67 0.00 6.45 -8.11%
P/EPS 62.50 151.52 31.29 48.60 24.32 -237.75 97.10 -25.43%
EY 1.60 0.66 3.20 2.06 4.11 -0.42 1.03 34.09%
DY 0.00 5.00 0.00 2.87 0.00 2.87 3.73 -
P/NAPS 0.72 0.49 0.45 0.43 0.45 0.44 0.83 -9.03%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 13/02/04 11/11/03 22/08/03 05/05/03 27/02/03 29/10/02 -
Price 1.34 0.94 0.95 0.88 0.75 0.73 0.73 -
P/RPS 5.07 3.62 2.55 3.39 3.88 0.00 7.02 -19.48%
P/EPS 55.83 142.42 32.31 49.16 25.68 -199.49 105.80 -34.67%
EY 1.79 0.70 3.09 2.03 3.89 -0.50 0.95 52.49%
DY 0.00 5.32 0.00 2.84 0.00 3.42 3.42 -
P/NAPS 0.65 0.46 0.47 0.43 0.48 0.37 0.90 -19.48%

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