[OSK] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 1171.61%
YoY- 177.76%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 206,579 221,529 246,709 235,610 208,875 192,034 219,274 -3.90%
PBT 39,997 50,707 53,557 47,592 6,789 -9,337 -44,551 -
Tax -8,450 -12,479 -13,085 -12,904 -3,196 7,249 45,238 -
NP 31,547 38,228 40,472 34,688 3,593 -2,088 687 1185.32%
-
NP to SH 31,547 38,228 40,472 34,688 -3,237 -12,207 -44,484 -
-
Tax Rate 21.13% 24.61% 24.43% 27.11% 47.08% - - -
Total Cost 175,032 183,301 206,237 200,922 205,282 194,122 218,587 -13.78%
-
Net Worth 633,333 652,780 690,981 817,164 801,993 787,534 827,253 -16.32%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 24,924 37,719 38,428 38,428 25,642 12,847 - -
Div Payout % 79.01% 98.67% 94.95% 110.78% 0.00% 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 633,333 652,780 690,981 817,164 801,993 787,534 827,253 -16.32%
NOSH 476,190 485,555 505,546 511,430 511,801 513,888 528,461 -6.71%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 15.27% 17.26% 16.40% 14.72% 1.72% -1.09% 0.31% -
ROE 4.98% 5.86% 5.86% 4.24% -0.40% -1.55% -5.38% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 43.38 45.62 48.80 46.07 40.81 37.37 41.49 3.01%
EPS 6.62 7.87 8.01 6.78 -0.63 -2.38 -8.42 -
DPS 5.23 7.77 7.50 7.51 5.01 2.50 0.00 -
NAPS 1.33 1.3444 1.3668 1.5978 1.567 1.5325 1.5654 -10.30%
Adjusted Per Share Value based on latest NOSH - 511,430
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.02 10.75 11.97 11.43 10.14 9.32 10.64 -3.92%
EPS 1.53 1.86 1.96 1.68 -0.16 -0.59 -2.16 -
DPS 1.21 1.83 1.86 1.86 1.24 0.62 0.00 -
NAPS 0.3073 0.3168 0.3353 0.3966 0.3892 0.3822 0.4014 -16.32%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 54.04 55.59 60.26 68.42 69.98 67.25 56.37 -
P/RPS 124.57 121.84 123.48 148.52 171.47 179.96 135.85 -5.62%
P/EPS 815.71 706.08 752.72 1,008.77 -11,064.53 -2,831.08 -669.67 -
EY 0.12 0.14 0.13 0.10 -0.01 -0.04 -0.15 -
DY 0.10 0.14 0.12 0.11 0.07 0.04 0.00 -
P/NAPS 40.63 41.35 44.09 42.82 44.66 43.88 36.01 8.38%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 06/05/03 26/02/03 29/10/02 23/08/02 16/05/02 28/02/02 05/11/01 -
Price 51.32 54.43 58.31 62.59 74.64 69.98 64.14 -
P/RPS 118.30 119.30 119.49 135.86 182.89 187.27 154.58 -16.34%
P/EPS 774.66 691.35 728.37 922.81 -11,801.32 -2,946.01 -761.97 -
EY 0.13 0.14 0.14 0.11 -0.01 -0.03 -0.13 -
DY 0.10 0.14 0.13 0.12 0.07 0.04 0.00 -
P/NAPS 38.59 40.49 42.66 39.17 47.63 45.66 40.97 -3.91%

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