[OSKPROP] QoQ TTM Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	74,314	88,174	113,842	115,473	108,348	88,188	61,238	13.70%
YoY %	-15.72%	-22.55%	-1.41%	6.58%	22.86%	44.01%	-	-
Horiz. %	121.35%	143.99%	185.90%	188.56%	176.93%	144.01%	100.00%	-
PBT	7,358	4,101	10,698	11,157	11,867	12,067	8,797	-11.17%
YoY %	79.42%	-61.67%	-4.11%	-5.98%	-1.66%	37.17%	-	-
Horiz. %	83.64%	46.62%	121.61%	126.83%	134.90%	137.17%	100.00%	-
Tax	-3,300	-1,889	-3,596	-3,373	-3,568	-4,241	-3,222	1.60%
YoY %	-74.70%	47.47%	-6.61%	5.47%	15.87%	-31.63%	-	-
Horiz. %	102.42%	58.63%	111.61%	104.69%	110.74%	131.63%	100.00%	-
NP	4,058	2,212	7,102	7,784	8,299	7,826	5,575	-19.00%
YoY %	83.45%	-68.85%	-8.76%	-6.21%	6.04%	40.38%	-	-
Horiz. %	72.79%	39.68%	127.39%	139.62%	148.86%	140.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,058	2,212	7,102	7,784	8,299	7,826	5,575	-19.00%
YoY %	83.45%	-68.85%	-8.76%	-6.21%	6.04%	40.38%	-	-
Horiz. %	72.79%	39.68%	127.39%	139.62%	148.86%	140.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.85%	46.06%	33.61%	30.23%	30.07%	35.15%	36.63%	-
YoY %	-2.63%	37.04%	11.18%	0.53%	-14.45%	-4.04%	-	-
Horiz. %	122.44%	125.74%	91.76%	82.53%	82.09%	95.96%	100.00%	-
Total Cost	70,256	85,962	106,740	107,689	100,049	80,362	55,663	16.70%
YoY %	-18.27%	-19.47%	-0.88%	7.64%	24.50%	44.37%	-	-
Horiz. %	126.22%	154.43%	191.76%	193.47%	179.74%	144.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	218,087	216,332	204,999	206,999	203,446	203,791	203,226	4.79%
YoY %	0.81%	5.53%	-0.97%	1.75%	-0.17%	0.28%	-	-
Horiz. %	107.31%	106.45%	100.87%	101.86%	100.11%	100.28%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	5,000	7,462	7,462	7,464	7,464	5,030	7,516	-23.69%
YoY %	-32.99%	0.00%	-0.03%	0.00%	48.39%	-33.08%	-	-
Horiz. %	66.52%	99.28%	99.28%	99.31%	99.31%	66.92%	100.00%	-
Div Payout %	123.24%	337.35%	105.07%	95.90%	89.95%	64.28%	134.82%	-
YoY %	-63.47%	221.07%	9.56%	6.61%	39.93%	-52.32%	-	-
Horiz. %	91.41%	250.22%	77.93%	71.13%	66.72%	47.68%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	218,087	216,332	204,999	206,999	203,446	203,791	203,226	4.79%
YoY %	0.81%	5.53%	-0.97%	1.75%	-0.17%	0.28%	-	-
Horiz. %	107.31%	106.45%	100.87%	101.86%	100.11%	100.28%	100.00%	-
NOSH	100,040	100,153	99,999	99,999	99,242	99,897	100,111	-0.04%
YoY %	-0.11%	0.15%	0.00%	0.76%	-0.66%	-0.21%	-	-
Horiz. %	99.93%	100.04%	99.89%	99.89%	99.13%	99.79%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	5.46%	2.51%	6.24%	6.74%	7.66%	8.87%	9.10%	-
YoY %	117.53%	-59.78%	-7.42%	-12.01%	-13.64%	-2.53%	-	-
Horiz. %	60.00%	27.58%	68.57%	74.07%	84.18%	97.47%	100.00%	-
ROE	1.86%	1.02%	3.46%	3.76%	4.08%	3.84%	2.74%	-
YoY %	82.35%	-70.52%	-7.98%	-7.84%	6.25%	40.15%	-	-
Horiz. %	67.88%	37.23%	126.28%	137.23%	148.91%	140.15%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	74.28	88.04	113.84	115.47	109.18	88.28	61.17	13.75%
YoY %	-15.63%	-22.66%	-1.41%	5.76%	23.67%	44.32%	-	-
Horiz. %	121.43%	143.93%	186.10%	188.77%	178.49%	144.32%	100.00%	-
EPS	4.06	2.21	7.10	7.78	8.36	7.83	5.57	-18.92%
YoY %	83.71%	-68.87%	-8.74%	-6.94%	6.77%	40.57%	-	-
Horiz. %	72.89%	39.68%	127.47%	139.68%	150.09%	140.57%	100.00%	-
DPS	5.00	7.50	7.50	7.50	7.50	5.00	7.50	-23.59%
YoY %	-33.33%	0.00%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	66.67%	100.00%	100.00%	100.00%	100.00%	66.67%	100.00%	-
NAPS	2.18	2.16	2.05	2.07	2.05	2.04	2.03	4.84%
YoY %	0.93%	5.37%	-0.97%	0.98%	0.49%	0.49%	-	-
Horiz. %	107.39%	106.40%	100.99%	101.97%	100.99%	100.49%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 99,999
RPS	22.46	26.65	34.40	34.90	32.74	26.65	18.51	13.69%
YoY %	-15.72%	-22.53%	-1.43%	6.60%	22.85%	43.98%	-	-
Horiz. %	121.34%	143.98%	185.85%	188.55%	176.88%	143.98%	100.00%	-
EPS	1.23	0.67	2.15	2.35	2.51	2.37	1.68	-18.69%
YoY %	83.58%	-68.84%	-8.51%	-6.37%	5.91%	41.07%	-	-
Horiz. %	73.21%	39.88%	127.98%	139.88%	149.40%	141.07%	100.00%	-
DPS	1.51	2.26	2.26	2.26	2.26	1.52	2.27	-23.70%
YoY %	-33.19%	0.00%	0.00%	0.00%	48.68%	-33.04%	-	-
Horiz. %	66.52%	99.56%	99.56%	99.56%	99.56%	66.96%	100.00%	-
NAPS	0.6591	0.6538	0.6195	0.6256	0.6148	0.6159	0.6142	4.79%
YoY %	0.81%	5.54%	-0.98%	1.76%	-0.18%	0.28%	-	-
Horiz. %	107.31%	106.45%	100.86%	101.86%	100.10%	100.28%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	1.08	1.18	1.18	1.50	1.00	0.92	0.87	-
P/RPS	1.45	1.34	1.04	1.30	0.92	1.04	1.42	1.39%
YoY %	8.21%	28.85%	-20.00%	41.30%	-11.54%	-26.76%	-	-
Horiz. %	102.11%	94.37%	73.24%	91.55%	64.79%	73.24%	100.00%	-
P/EPS	26.62	53.43	16.62	19.27	11.96	11.74	15.62	42.44%
YoY %	-50.18%	221.48%	-13.75%	61.12%	1.87%	-24.84%	-	-
Horiz. %	170.42%	342.06%	106.40%	123.37%	76.57%	75.16%	100.00%	-
EY	3.76	1.87	6.02	5.19	8.36	8.52	6.40	-29.74%
YoY %	101.07%	-68.94%	15.99%	-37.92%	-1.88%	33.12%	-	-
Horiz. %	58.75%	29.22%	94.06%	81.09%	130.62%	133.12%	100.00%	-
DY	4.63	6.36	6.36	5.00	7.50	5.43	8.62	-33.79%
YoY %	-27.20%	0.00%	27.20%	-33.33%	38.12%	-37.01%	-	-
Horiz. %	53.71%	73.78%	73.78%	58.00%	87.01%	62.99%	100.00%	-
P/NAPS	0.50	0.55	0.58	0.72	0.49	0.45	0.43	10.52%
YoY %	-9.09%	-5.17%	-19.44%	46.94%	8.89%	4.65%	-	-
Horiz. %	116.28%	127.91%	134.88%	167.44%	113.95%	104.65%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	17/02/05	23/11/04	12/08/04	29/04/04	13/02/04	11/11/03	22/08/03	-
Price	1.05	1.10	1.20	1.34	0.94	0.95	0.88	-
P/RPS	1.41	1.25	1.05	1.16	0.86	1.08	1.44	-1.38%
YoY %	12.80%	19.05%	-9.48%	34.88%	-20.37%	-25.00%	-	-
Horiz. %	97.92%	86.81%	72.92%	80.56%	59.72%	75.00%	100.00%	-
P/EPS	25.89	49.81	16.90	17.21	11.24	12.13	15.80	38.78%
YoY %	-48.02%	194.73%	-1.80%	53.11%	-7.34%	-23.23%	-	-
Horiz. %	163.86%	315.25%	106.96%	108.92%	71.14%	76.77%	100.00%	-
EY	3.86	2.01	5.92	5.81	8.90	8.25	6.33	-27.98%
YoY %	92.04%	-66.05%	1.89%	-34.72%	7.88%	30.33%	-	-
Horiz. %	60.98%	31.75%	93.52%	91.79%	140.60%	130.33%	100.00%	-
DY	4.76	6.82	6.25	5.60	7.98	5.26	8.52	-32.04%
YoY %	-30.21%	9.12%	11.61%	-29.82%	51.71%	-38.26%	-	-
Horiz. %	55.87%	80.05%	73.36%	65.73%	93.66%	61.74%	100.00%	-
P/NAPS	0.48	0.51	0.59	0.65	0.46	0.47	0.43	7.57%
YoY %	-5.88%	-13.56%	-9.23%	41.30%	-2.13%	9.30%	-	-
Horiz. %	111.63%	118.60%	137.21%	151.16%	106.98%	109.30%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

935

PTRANS

PERAK TRANSIT BERHAD

934

MPI

MALAYSIAN PACIFIC INDUSTRIES

911

HLIND

HONG LEONG INDUSTRIES BHD

844

YTLPOWR

YTL POWER INTERNATIONAL BHD

744

JCY

JCY INTERNATIONAL BERHAD

694

WCT

WCT HOLDINGS BERHAD

641

MAYBANK

MALAYAN BANKING BHD

590

GENTING

GENTING BHD

589

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More