[OSKPROP] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 101.82%
YoY- 165.69%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 81,958 77,864 73,007 60,766 56,686 64,861 74,314 6.76%
PBT 9,563 10,489 10,371 10,215 6,469 7,318 7,358 19.15%
Tax -1,786 -2,325 -2,570 -4,338 -3,557 -3,605 -3,300 -33.66%
NP 7,777 8,164 7,801 5,877 2,912 3,713 4,058 54.47%
-
NP to SH 7,777 8,164 7,801 5,877 2,912 3,713 4,058 54.47%
-
Tax Rate 18.68% 22.17% 24.78% 42.47% 54.99% 49.26% 44.85% -
Total Cost 74,181 69,700 65,206 54,889 53,774 61,148 70,256 3.70%
-
Net Worth 221,325 214,725 227,742 209,966 209,540 220,536 218,087 0.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 9,869 9,822 9,822 7,329 7,329 5,000 5,000 57.54%
Div Payout % 126.90% 120.31% 125.91% 124.71% 251.69% 134.69% 123.24% -
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 221,325 214,725 227,742 209,966 209,540 220,536 218,087 0.99%
NOSH 97,500 93,359 99,887 94,579 96,562 100,243 100,040 -1.70%
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 9.49% 10.48% 10.69% 9.67% 5.14% 5.72% 5.46% -
ROE 3.51% 3.80% 3.43% 2.80% 1.39% 1.68% 1.86% -
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 84.06 83.40 73.09 64.25 58.70 64.70 74.28 8.62%
EPS 7.98 8.74 7.81 6.21 3.02 3.70 4.06 57.10%
DPS 10.12 10.52 9.83 7.75 7.59 5.00 5.00 60.21%
NAPS 2.27 2.30 2.28 2.22 2.17 2.20 2.18 2.74%
Adjusted Per Share Value based on latest NOSH - 94,579
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.77 23.53 22.06 18.36 17.13 19.60 22.46 6.76%
EPS 2.35 2.47 2.36 1.78 0.88 1.12 1.23 54.15%
DPS 2.98 2.97 2.97 2.21 2.21 1.51 1.51 57.53%
NAPS 0.6689 0.6489 0.6883 0.6345 0.6333 0.6665 0.6591 0.99%
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 1.26 1.24 1.35 1.24 1.18 0.95 1.08 -
P/RPS 1.50 1.49 1.85 1.93 2.01 1.47 1.45 2.29%
P/EPS 15.80 14.18 17.29 19.96 39.13 25.65 26.62 -29.44%
EY 6.33 7.05 5.79 5.01 2.56 3.90 3.76 41.65%
DY 8.03 8.48 7.28 6.25 6.43 5.26 4.63 44.49%
P/NAPS 0.56 0.54 0.59 0.56 0.54 0.43 0.50 7.87%
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 28/08/06 24/05/06 22/02/06 14/11/05 11/08/05 04/05/05 17/02/05 -
Price 1.20 1.28 1.37 1.16 1.14 0.88 1.05 -
P/RPS 1.43 1.53 1.87 1.81 1.94 1.36 1.41 0.94%
P/EPS 15.04 14.64 17.54 18.67 37.80 23.76 25.89 -30.44%
EY 6.65 6.83 5.70 5.36 2.65 4.21 3.86 43.85%
DY 8.44 8.22 7.18 6.68 6.66 5.68 4.76 46.64%
P/NAPS 0.53 0.56 0.60 0.52 0.53 0.40 0.48 6.84%

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