[OSKPROP] QoQ TTM Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	73,007	60,766	56,686	64,861	74,314	88,174	113,842	-25.57%
YoY %	20.14%	7.20%	-12.60%	-12.72%	-15.72%	-22.55%	-	-
Horiz. %	64.13%	53.38%	49.79%	56.97%	65.28%	77.45%	100.00%	-
PBT	10,371	10,215	6,469	7,318	7,358	4,101	10,698	-2.04%
YoY %	1.53%	57.91%	-11.60%	-0.54%	79.42%	-61.67%	-	-
Horiz. %	96.94%	95.49%	60.47%	68.41%	68.78%	38.33%	100.00%	-
Tax	-2,570	-4,338	-3,557	-3,605	-3,300	-1,889	-3,596	-20.01%
YoY %	40.76%	-21.96%	1.33%	-9.24%	-74.70%	47.47%	-	-
Horiz. %	71.47%	120.63%	98.92%	100.25%	91.77%	52.53%	100.00%	-
NP	7,801	5,877	2,912	3,713	4,058	2,212	7,102	6.44%
YoY %	32.74%	101.82%	-21.57%	-8.50%	83.45%	-68.85%	-	-
Horiz. %	109.84%	82.75%	41.00%	52.28%	57.14%	31.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,801	5,877	2,912	3,713	4,058	2,212	7,102	6.44%
YoY %	32.74%	101.82%	-21.57%	-8.50%	83.45%	-68.85%	-	-
Horiz. %	109.84%	82.75%	41.00%	52.28%	57.14%	31.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.78%	42.47%	54.99%	49.26%	44.85%	46.06%	33.61%	-
YoY %	-41.65%	-22.77%	11.63%	9.83%	-2.63%	37.04%	-	-
Horiz. %	73.73%	126.36%	163.61%	146.56%	133.44%	137.04%	100.00%	-
Total Cost	65,206	54,889	53,774	61,148	70,256	85,962	106,740	-27.93%
YoY %	18.80%	2.07%	-12.06%	-12.96%	-18.27%	-19.47%	-	-
Horiz. %	61.09%	51.42%	50.38%	57.29%	65.82%	80.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	227,742	209,966	209,540	220,536	218,087	216,332	204,999	7.24%
YoY %	8.47%	0.20%	-4.99%	1.12%	0.81%	5.53%	-	-
Horiz. %	111.09%	102.42%	102.22%	107.58%	106.38%	105.53%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	9,822	7,329	7,329	5,000	5,000	7,462	7,462	20.04%
YoY %	34.02%	0.00%	46.58%	0.00%	-32.99%	0.00%	-	-
Horiz. %	131.63%	98.22%	98.22%	67.01%	67.01%	100.00%	100.00%	-
Div Payout %	125.91%	124.71%	251.69%	134.69%	123.24%	337.35%	105.07%	-
YoY %	0.96%	-50.45%	86.87%	9.29%	-63.47%	221.07%	-	-
Horiz. %	119.83%	118.69%	239.55%	128.19%	117.29%	321.07%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	227,742	209,966	209,540	220,536	218,087	216,332	204,999	7.24%
YoY %	8.47%	0.20%	-4.99%	1.12%	0.81%	5.53%	-	-
Horiz. %	111.09%	102.42%	102.22%	107.58%	106.38%	105.53%	100.00%	-
NOSH	99,887	94,579	96,562	100,243	100,040	100,153	99,999	-0.07%
YoY %	5.61%	-2.05%	-3.67%	0.20%	-0.11%	0.15%	-	-
Horiz. %	99.89%	94.58%	96.56%	100.24%	100.04%	100.15%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	10.69%	9.67%	5.14%	5.72%	5.46%	2.51%	6.24%	-
YoY %	10.55%	88.13%	-10.14%	4.76%	117.53%	-59.78%	-	-
Horiz. %	171.31%	154.97%	82.37%	91.67%	87.50%	40.22%	100.00%	-
ROE	3.43%	2.80%	1.39%	1.68%	1.86%	1.02%	3.46%	-
YoY %	22.50%	101.44%	-17.26%	-9.68%	82.35%	-70.52%	-	-
Horiz. %	99.13%	80.92%	40.17%	48.55%	53.76%	29.48%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	73.09	64.25	58.70	64.70	74.28	88.04	113.84	-25.51%
YoY %	13.76%	9.45%	-9.27%	-12.90%	-15.63%	-22.66%	-	-
Horiz. %	64.20%	56.44%	51.56%	56.83%	65.25%	77.34%	100.00%	-
EPS	7.81	6.21	3.02	3.70	4.06	2.21	7.10	6.54%
YoY %	25.76%	105.63%	-18.38%	-8.87%	83.71%	-68.87%	-	-
Horiz. %	110.00%	87.46%	42.54%	52.11%	57.18%	31.13%	100.00%	-
DPS	9.83	7.75	7.59	5.00	5.00	7.50	7.50	19.70%
YoY %	26.84%	2.11%	51.80%	0.00%	-33.33%	0.00%	-	-
Horiz. %	131.07%	103.33%	101.20%	66.67%	66.67%	100.00%	100.00%	-
NAPS	2.28	2.22	2.17	2.20	2.18	2.16	2.05	7.32%
YoY %	2.70%	2.30%	-1.36%	0.92%	0.93%	5.37%	-	-
Horiz. %	111.22%	108.29%	105.85%	107.32%	106.34%	105.37%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 100,243
RPS	22.06	18.36	17.13	19.60	22.46	26.65	34.40	-25.57%
YoY %	20.15%	7.18%	-12.60%	-12.73%	-15.72%	-22.53%	-	-
Horiz. %	64.13%	53.37%	49.80%	56.98%	65.29%	77.47%	100.00%	-
EPS	2.36	1.78	0.88	1.12	1.23	0.67	2.15	6.39%
YoY %	32.58%	102.27%	-21.43%	-8.94%	83.58%	-68.84%	-	-
Horiz. %	109.77%	82.79%	40.93%	52.09%	57.21%	31.16%	100.00%	-
DPS	2.97	2.21	2.21	1.51	1.51	2.26	2.26	19.91%
YoY %	34.39%	0.00%	46.36%	0.00%	-33.19%	0.00%	-	-
Horiz. %	131.42%	97.79%	97.79%	66.81%	66.81%	100.00%	100.00%	-
NAPS	0.6883	0.6345	0.6333	0.6665	0.6591	0.6538	0.6195	7.25%
YoY %	8.48%	0.19%	-4.98%	1.12%	0.81%	5.54%	-	-
Horiz. %	111.11%	102.42%	102.23%	107.59%	106.39%	105.54%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	1.35	1.24	1.18	0.95	1.08	1.18	1.18	-
P/RPS	1.85	1.93	2.01	1.47	1.45	1.34	1.04	46.65%
YoY %	-4.15%	-3.98%	36.73%	1.38%	8.21%	28.85%	-	-
Horiz. %	177.88%	185.58%	193.27%	141.35%	139.42%	128.85%	100.00%	-
P/EPS	17.29	19.96	39.13	25.65	26.62	53.43	16.62	2.66%
YoY %	-13.38%	-48.99%	52.55%	-3.64%	-50.18%	221.48%	-	-
Horiz. %	104.03%	120.10%	235.44%	154.33%	160.17%	321.48%	100.00%	-
EY	5.79	5.01	2.56	3.90	3.76	1.87	6.02	-2.55%
YoY %	15.57%	95.70%	-34.36%	3.72%	101.07%	-68.94%	-	-
Horiz. %	96.18%	83.22%	42.52%	64.78%	62.46%	31.06%	100.00%	-
DY	7.28	6.25	6.43	5.26	4.63	6.36	6.36	9.39%
YoY %	16.48%	-2.80%	22.24%	13.61%	-27.20%	0.00%	-	-
Horiz. %	114.47%	98.27%	101.10%	82.70%	72.80%	100.00%	100.00%	-
P/NAPS	0.59	0.56	0.54	0.43	0.50	0.55	0.58	1.14%
YoY %	5.36%	3.70%	25.58%	-14.00%	-9.09%	-5.17%	-	-
Horiz. %	101.72%	96.55%	93.10%	74.14%	86.21%	94.83%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	22/02/06	14/11/05	11/08/05	04/05/05	17/02/05	23/11/04	12/08/04	-
Price	1.37	1.16	1.14	0.88	1.05	1.10	1.20	-
P/RPS	1.87	1.81	1.94	1.36	1.41	1.25	1.05	46.77%
YoY %	3.31%	-6.70%	42.65%	-3.55%	12.80%	19.05%	-	-
Horiz. %	178.10%	172.38%	184.76%	129.52%	134.29%	119.05%	100.00%	-
P/EPS	17.54	18.67	37.80	23.76	25.89	49.81	16.90	2.50%
YoY %	-6.05%	-50.61%	59.09%	-8.23%	-48.02%	194.73%	-	-
Horiz. %	103.79%	110.47%	223.67%	140.59%	153.20%	294.73%	100.00%	-
EY	5.70	5.36	2.65	4.21	3.86	2.01	5.92	-2.48%
YoY %	6.34%	102.26%	-37.05%	9.07%	92.04%	-66.05%	-	-
Horiz. %	96.28%	90.54%	44.76%	71.11%	65.20%	33.95%	100.00%	-
DY	7.18	6.68	6.66	5.68	4.76	6.82	6.25	9.66%
YoY %	7.49%	0.30%	17.25%	19.33%	-30.21%	9.12%	-	-
Horiz. %	114.88%	106.88%	106.56%	90.88%	76.16%	109.12%	100.00%	-
P/NAPS	0.60	0.52	0.53	0.40	0.48	0.51	0.59	1.12%
YoY %	15.38%	-1.89%	32.50%	-16.67%	-5.88%	-13.56%	-	-
Horiz. %	101.69%	88.14%	89.83%	67.80%	81.36%	86.44%	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

959

PTRANS

PERAK TRANSIT BERHAD

905

MPI

MALAYSIAN PACIFIC INDUSTRIES

881

HLIND

HONG LEONG INDUSTRIES BHD

812

YTLPOWR

YTL POWER INTERNATIONAL BHD

756

JCY

JCY INTERNATIONAL BERHAD

678

WCT

WCT HOLDINGS BERHAD

647

GENTING

GENTING BHD

584

MAYBANK

MALAYAN BANKING BHD

569

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