[OSKPROP] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	74,977	81,958	77,864	73,007	60,766	56,686	64,861	10.13%
YoY %	-8.52%	5.26%	6.65%	20.14%	7.20%	-12.60%	-	-
Horiz. %	115.60%	126.36%	120.05%	112.56%	93.69%	87.40%	100.00%	-
PBT	8,443	9,563	10,489	10,371	10,215	6,469	7,318	9.99%
YoY %	-11.71%	-8.83%	1.14%	1.53%	57.91%	-11.60%	-	-
Horiz. %	115.37%	130.68%	143.33%	141.72%	139.59%	88.40%	100.00%	-
Tax	-1,445	-1,786	-2,325	-2,570	-4,338	-3,557	-3,605	-45.60%
YoY %	19.09%	23.18%	9.53%	40.76%	-21.96%	1.33%	-	-
Horiz. %	40.08%	49.54%	64.49%	71.29%	120.33%	98.67%	100.00%	-
NP	6,998	7,777	8,164	7,801	5,877	2,912	3,713	52.52%
YoY %	-10.02%	-4.74%	4.65%	32.74%	101.82%	-21.57%	-	-
Horiz. %	188.47%	209.45%	219.88%	210.10%	158.28%	78.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,998	7,777	8,164	7,801	5,877	2,912	3,713	52.52%
YoY %	-10.02%	-4.74%	4.65%	32.74%	101.82%	-21.57%	-	-
Horiz. %	188.47%	209.45%	219.88%	210.10%	158.28%	78.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.11%	18.68%	22.17%	24.78%	42.47%	54.99%	49.26%	-
YoY %	-8.40%	-15.74%	-10.53%	-41.65%	-22.77%	11.63%	-	-
Horiz. %	34.73%	37.92%	45.01%	50.30%	86.22%	111.63%	100.00%	-
Total Cost	67,979	74,181	69,700	65,206	54,889	53,774	61,148	7.30%
YoY %	-8.36%	6.43%	6.89%	18.80%	2.07%	-12.06%	-	-
Horiz. %	111.17%	121.31%	113.99%	106.64%	89.76%	87.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,836	221,325	214,725	227,742	209,966	209,540	220,536	-3.87%
YoY %	-6.09%	3.07%	-5.72%	8.47%	0.20%	-4.99%	-	-
Horiz. %	94.24%	100.36%	97.37%	103.27%	95.21%	95.01%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	9,869	9,869	9,822	9,822	7,329	7,329	5,000	57.28%
YoY %	0.00%	0.48%	0.00%	34.02%	0.00%	46.58%	-	-
Horiz. %	197.38%	197.38%	196.44%	196.44%	146.58%	146.58%	100.00%	-
Div Payout %	141.03%	126.90%	120.31%	125.91%	124.71%	251.69%	134.69%	-
YoY %	11.13%	5.48%	-4.45%	0.96%	-50.45%	86.87%	-	-
Horiz. %	104.71%	94.22%	89.32%	93.48%	92.59%	186.87%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	207,836	221,325	214,725	227,742	209,966	209,540	220,536	-3.87%
YoY %	-6.09%	3.07%	-5.72%	8.47%	0.20%	-4.99%	-	-
Horiz. %	94.24%	100.36%	97.37%	103.27%	95.21%	95.01%	100.00%	-
NOSH	93,200	97,500	93,359	99,887	94,579	96,562	100,243	-4.73%
YoY %	-4.41%	4.44%	-6.54%	5.61%	-2.05%	-3.67%	-	-
Horiz. %	92.97%	97.26%	93.13%	99.64%	94.35%	96.33%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	9.33%	9.49%	10.48%	10.69%	9.67%	5.14%	5.72%	-
YoY %	-1.69%	-9.45%	-1.96%	10.55%	88.13%	-10.14%	-	-
Horiz. %	163.11%	165.91%	183.22%	186.89%	169.06%	89.86%	100.00%	-
ROE	3.37%	3.51%	3.80%	3.43%	2.80%	1.39%	1.68%	-
YoY %	-3.99%	-7.63%	10.79%	22.50%	101.44%	-17.26%	-	-
Horiz. %	200.60%	208.93%	226.19%	204.17%	166.67%	82.74%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	80.45	84.06	83.40	73.09	64.25	58.70	64.70	15.61%
YoY %	-4.29%	0.79%	14.11%	13.76%	9.45%	-9.27%	-	-
Horiz. %	124.34%	129.92%	128.90%	112.97%	99.30%	90.73%	100.00%	-
EPS	7.51	7.98	8.74	7.81	6.21	3.02	3.70	60.24%
YoY %	-5.89%	-8.70%	11.91%	25.76%	105.63%	-18.38%	-	-
Horiz. %	202.97%	215.68%	236.22%	211.08%	167.84%	81.62%	100.00%	-
DPS	10.59	10.12	10.52	9.83	7.75	7.59	5.00	64.84%
YoY %	4.64%	-3.80%	7.02%	26.84%	2.11%	51.80%	-	-
Horiz. %	211.80%	202.40%	210.40%	196.60%	155.00%	151.80%	100.00%	-
NAPS	2.23	2.27	2.30	2.28	2.22	2.17	2.20	0.90%
YoY %	-1.76%	-1.30%	0.88%	2.70%	2.30%	-1.36%	-	-
Horiz. %	101.36%	103.18%	104.55%	103.64%	100.91%	98.64%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 99,887
RPS	22.66	24.77	23.53	22.06	18.36	17.13	19.60	10.14%
YoY %	-8.52%	5.27%	6.66%	20.15%	7.18%	-12.60%	-	-
Horiz. %	115.61%	126.38%	120.05%	112.55%	93.67%	87.40%	100.00%	-
EPS	2.11	2.35	2.47	2.36	1.78	0.88	1.12	52.47%
YoY %	-10.21%	-4.86%	4.66%	32.58%	102.27%	-21.43%	-	-
Horiz. %	188.39%	209.82%	220.54%	210.71%	158.93%	78.57%	100.00%	-
DPS	2.98	2.98	2.97	2.97	2.21	2.21	1.51	57.27%
YoY %	0.00%	0.34%	0.00%	34.39%	0.00%	46.36%	-	-
Horiz. %	197.35%	197.35%	196.69%	196.69%	146.36%	146.36%	100.00%	-
NAPS	0.6281	0.6689	0.6489	0.6883	0.6345	0.6333	0.6665	-3.87%
YoY %	-6.10%	3.08%	-5.72%	8.48%	0.19%	-4.98%	-	-
Horiz. %	94.24%	100.36%	97.36%	103.27%	95.20%	95.02%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.16	1.26	1.24	1.35	1.24	1.18	0.95	-
P/RPS	1.44	1.50	1.49	1.85	1.93	2.01	1.47	-1.36%
YoY %	-4.00%	0.67%	-19.46%	-4.15%	-3.98%	36.73%	-	-
Horiz. %	97.96%	102.04%	101.36%	125.85%	131.29%	136.73%	100.00%	-
P/EPS	15.45	15.80	14.18	17.29	19.96	39.13	25.65	-28.65%
YoY %	-2.22%	11.42%	-17.99%	-13.38%	-48.99%	52.55%	-	-
Horiz. %	60.23%	61.60%	55.28%	67.41%	77.82%	152.55%	100.00%	-
EY	6.47	6.33	7.05	5.79	5.01	2.56	3.90	40.09%
YoY %	2.21%	-10.21%	21.76%	15.57%	95.70%	-34.36%	-	-
Horiz. %	165.90%	162.31%	180.77%	148.46%	128.46%	65.64%	100.00%	-
DY	9.13	8.03	8.48	7.28	6.25	6.43	5.26	44.38%
YoY %	13.70%	-5.31%	16.48%	16.48%	-2.80%	22.24%	-	-
Horiz. %	173.57%	152.66%	161.22%	138.40%	118.82%	122.24%	100.00%	-
P/NAPS	0.52	0.56	0.54	0.59	0.56	0.54	0.43	13.49%
YoY %	-7.14%	3.70%	-8.47%	5.36%	3.70%	25.58%	-	-
Horiz. %	120.93%	130.23%	125.58%	137.21%	130.23%	125.58%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/06	28/08/06	24/05/06	22/02/06	14/11/05	11/08/05	04/05/05	-
Price	1.31	1.20	1.28	1.37	1.16	1.14	0.88	-
P/RPS	1.63	1.43	1.53	1.87	1.81	1.94	1.36	12.81%
YoY %	13.99%	-6.54%	-18.18%	3.31%	-6.70%	42.65%	-	-
Horiz. %	119.85%	105.15%	112.50%	137.50%	133.09%	142.65%	100.00%	-
P/EPS	17.45	15.04	14.64	17.54	18.67	37.80	23.76	-18.58%
YoY %	16.02%	2.73%	-16.53%	-6.05%	-50.61%	59.09%	-	-
Horiz. %	73.44%	63.30%	61.62%	73.82%	78.58%	159.09%	100.00%	-
EY	5.73	6.65	6.83	5.70	5.36	2.65	4.21	22.79%
YoY %	-13.83%	-2.64%	19.82%	6.34%	102.26%	-37.05%	-	-
Horiz. %	136.10%	157.96%	162.23%	135.39%	127.32%	62.95%	100.00%	-
DY	8.08	8.44	8.22	7.18	6.68	6.66	5.68	26.45%
YoY %	-4.27%	2.68%	14.48%	7.49%	0.30%	17.25%	-	-
Horiz. %	142.25%	148.59%	144.72%	126.41%	117.61%	117.25%	100.00%	-
P/NAPS	0.59	0.53	0.56	0.60	0.52	0.53	0.40	29.54%
YoY %	11.32%	-5.36%	-6.67%	15.38%	-1.89%	32.50%	-	-
Horiz. %	147.50%	132.50%	140.00%	150.00%	130.00%	132.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos