[OSKPROP] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
11-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -21.57%
YoY- -59.0%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 77,864 73,007 60,766 56,686 64,861 74,314 88,174 -7.96%
PBT 10,489 10,371 10,215 6,469 7,318 7,358 4,101 87.13%
Tax -2,325 -2,570 -4,338 -3,557 -3,605 -3,300 -1,889 14.86%
NP 8,164 7,801 5,877 2,912 3,713 4,058 2,212 139.01%
-
NP to SH 8,164 7,801 5,877 2,912 3,713 4,058 2,212 139.01%
-
Tax Rate 22.17% 24.78% 42.47% 54.99% 49.26% 44.85% 46.06% -
Total Cost 69,700 65,206 54,889 53,774 61,148 70,256 85,962 -13.05%
-
Net Worth 214,725 227,742 209,966 209,540 220,536 218,087 216,332 -0.49%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 9,822 9,822 7,329 7,329 5,000 5,000 7,462 20.12%
Div Payout % 120.31% 125.91% 124.71% 251.69% 134.69% 123.24% 337.35% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 214,725 227,742 209,966 209,540 220,536 218,087 216,332 -0.49%
NOSH 93,359 99,887 94,579 96,562 100,243 100,040 100,153 -4.57%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.48% 10.69% 9.67% 5.14% 5.72% 5.46% 2.51% -
ROE 3.80% 3.43% 2.80% 1.39% 1.68% 1.86% 1.02% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 83.40 73.09 64.25 58.70 64.70 74.28 88.04 -3.54%
EPS 8.74 7.81 6.21 3.02 3.70 4.06 2.21 150.28%
DPS 10.52 9.83 7.75 7.59 5.00 5.00 7.50 25.33%
NAPS 2.30 2.28 2.22 2.17 2.20 2.18 2.16 4.27%
Adjusted Per Share Value based on latest NOSH - 96,562
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.53 22.06 18.36 17.13 19.60 22.46 26.65 -7.97%
EPS 2.47 2.36 1.78 0.88 1.12 1.23 0.67 138.83%
DPS 2.97 2.97 2.21 2.21 1.51 1.51 2.26 19.99%
NAPS 0.6489 0.6883 0.6345 0.6333 0.6665 0.6591 0.6538 -0.50%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.24 1.35 1.24 1.18 0.95 1.08 1.18 -
P/RPS 1.49 1.85 1.93 2.01 1.47 1.45 1.34 7.33%
P/EPS 14.18 17.29 19.96 39.13 25.65 26.62 53.43 -58.73%
EY 7.05 5.79 5.01 2.56 3.90 3.76 1.87 142.42%
DY 8.48 7.28 6.25 6.43 5.26 4.63 6.36 21.16%
P/NAPS 0.54 0.59 0.56 0.54 0.43 0.50 0.55 -1.21%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 14/11/05 11/08/05 04/05/05 17/02/05 23/11/04 -
Price 1.28 1.37 1.16 1.14 0.88 1.05 1.10 -
P/RPS 1.53 1.87 1.81 1.94 1.36 1.41 1.25 14.43%
P/EPS 14.64 17.54 18.67 37.80 23.76 25.89 49.81 -55.82%
EY 6.83 5.70 5.36 2.65 4.21 3.86 2.01 126.19%
DY 8.22 7.18 6.68 6.66 5.68 4.76 6.82 13.26%
P/NAPS 0.56 0.60 0.52 0.53 0.40 0.48 0.51 6.43%

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