[OSK] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 460.15%
YoY- -80.41%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 535,256 342,866 398,350 222,548 266,828 179,676 405,668 4.72%
PBT 151,920 79,594 149,920 27,930 100,068 -13,790 197,278 -4.25%
Tax -43,002 -21,408 -32,330 -13,524 -26,516 13,790 -61,984 -5.90%
NP 108,918 58,186 117,590 14,406 73,552 0 135,294 -3.54%
-
NP to SH 83,480 48,152 117,590 14,406 73,552 -20,238 135,294 -7.72%
-
Tax Rate 28.31% 26.90% 21.56% 48.42% 26.50% - 31.42% -
Total Cost 426,338 284,680 280,760 208,142 193,276 179,676 270,374 7.88%
-
Net Worth 1,177,751 927,371 813,239 657,030 818,394 826,473 760,721 7.55%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 61,023 29,723 54,948 24,334 - - - -
Div Payout % 73.10% 61.73% 46.73% 168.92% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,177,751 927,371 813,239 657,030 818,394 826,473 760,721 7.55%
NOSH 610,233 594,469 549,485 486,689 512,200 529,790 408,990 6.89%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 20.35% 16.97% 29.52% 6.47% 27.57% 0.00% 33.35% -
ROE 7.09% 5.19% 14.46% 2.19% 8.99% -2.45% 17.78% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 87.71 57.68 72.50 45.73 52.09 33.91 99.19 -2.02%
EPS 13.68 8.10 21.40 2.96 14.36 -3.82 33.08 -13.67%
DPS 10.00 5.00 10.00 5.00 0.00 0.00 0.00 -
NAPS 1.93 1.56 1.48 1.35 1.5978 1.56 1.86 0.61%
Adjusted Per Share Value based on latest NOSH - 485,384
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.55 16.36 19.01 10.62 12.73 8.58 19.36 4.73%
EPS 3.98 2.30 5.61 0.69 3.51 -0.97 6.46 -7.75%
DPS 2.91 1.42 2.62 1.16 0.00 0.00 0.00 -
NAPS 0.5621 0.4426 0.3881 0.3136 0.3906 0.3944 0.3631 7.55%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 50.54 45.10 60.65 58.70 68.42 70.36 110.02 -
P/RPS 57.62 78.20 83.66 128.37 131.34 207.46 110.92 -10.33%
P/EPS 369.44 556.79 283.41 1,983.11 476.46 -1,841.88 332.59 1.76%
EY 0.27 0.18 0.35 0.05 0.21 -0.05 0.30 -1.73%
DY 0.20 0.11 0.16 0.09 0.00 0.00 0.00 -
P/NAPS 26.19 28.91 40.98 43.48 42.82 45.10 59.15 -12.69%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 12/08/05 12/08/04 22/08/03 23/08/02 23/08/01 11/08/00 -
Price 55.20 44.71 59.48 61.81 62.59 69.59 115.07 -
P/RPS 62.93 77.52 82.05 135.17 120.15 205.19 116.01 -9.68%
P/EPS 403.51 551.98 277.94 2,088.18 435.86 -1,821.73 347.85 2.50%
EY 0.25 0.18 0.36 0.05 0.23 -0.05 0.29 -2.44%
DY 0.18 0.11 0.17 0.08 0.00 0.00 0.00 -
P/NAPS 28.60 28.66 40.19 45.79 39.17 44.61 61.87 -12.06%

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