[OSK] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
04-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 199.77%
YoY- -20.65%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 913,816 1,151,988 478,684 361,564 457,464 196,836 256,636 23.54%
PBT 260,700 466,912 162,936 112,536 147,976 9,688 52,528 30.57%
Tax -77,096 -126,132 -46,952 -36,884 -52,632 -13,688 -29,804 17.14%
NP 183,604 340,780 115,984 75,652 95,344 -4,000 22,724 41.61%
-
NP to SH 162,932 303,676 99,092 75,652 95,344 -4,000 22,724 38.82%
-
Tax Rate 29.57% 27.01% 28.82% 32.78% 35.57% 141.29% 56.74% -
Total Cost 730,212 811,208 362,700 285,912 362,120 200,836 233,912 20.87%
-
Net Worth 1,530,730 1,323,789 1,177,632 916,642 743,601 633,333 801,993 11.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,530,730 1,323,789 1,177,632 916,642 743,601 633,333 801,993 11.36%
NOSH 648,614 621,497 610,172 580,153 509,316 476,190 511,801 4.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 20.09% 29.58% 24.23% 20.92% 20.84% -2.03% 8.85% -
ROE 10.64% 22.94% 8.41% 8.25% 12.82% -0.63% 2.83% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 140.89 185.36 78.45 62.32 89.82 41.34 50.14 18.77%
EPS 25.12 48.88 16.24 13.04 18.72 -0.84 4.44 33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.13 1.93 1.58 1.46 1.33 1.567 7.05%
Adjusted Per Share Value based on latest NOSH - 580,153
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 44.35 55.90 23.23 17.55 22.20 9.55 12.45 23.55%
EPS 7.91 14.74 4.81 3.67 4.63 -0.19 1.10 38.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7428 0.6424 0.5715 0.4448 0.3609 0.3073 0.3892 11.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 71.53 109.63 52.48 49.76 82.80 54.04 69.98 -
P/RPS 50.77 59.15 66.90 79.84 92.19 130.73 139.56 -15.49%
P/EPS 284.75 224.37 323.15 381.60 442.31 -6,433.33 1,576.13 -24.79%
EY 0.35 0.45 0.31 0.26 0.23 -0.02 0.06 34.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.31 51.47 27.19 31.49 56.71 40.63 44.66 -6.25%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 25/05/07 25/05/06 04/05/05 29/04/04 06/05/03 16/05/02 -
Price 69.20 115.46 51.70 46.26 72.70 51.32 74.64 -
P/RPS 49.12 62.29 65.90 74.23 80.94 124.15 148.85 -16.85%
P/EPS 275.48 236.30 318.35 354.75 388.35 -6,109.52 1,681.08 -26.00%
EY 0.36 0.42 0.31 0.28 0.26 -0.02 0.06 34.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.32 54.21 26.79 29.28 49.79 38.59 47.63 -7.76%

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