[OSKPROP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.79%
YoY- 116.83%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 104,492 76,677 67,721 65,094 83,158 110,057 17,558 34.58%
PBT 12,646 2,666 6,062 8,632 4,822 15,177 5,561 14.66%
Tax -4,424 -2,556 -2,630 -4,130 -2,746 -4,985 -2,002 14.11%
NP 8,222 110 3,432 4,501 2,076 10,192 3,558 14.96%
-
NP to SH 8,385 117 3,432 4,501 2,076 10,192 3,558 15.34%
-
Tax Rate 34.98% 95.87% 43.39% 47.85% 56.95% 32.85% 36.00% -
Total Cost 96,269 76,566 64,289 60,593 81,082 99,865 14,000 37.85%
-
Net Worth 318,380 209,243 207,971 215,365 215,584 204,106 80,969 25.60%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 6,217 6,467 3,326 3,335 3,332 -
Div Payout % - - 181.16% 143.68% 160.26% 32.72% 93.63% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 318,380 209,243 207,971 215,365 215,584 204,106 80,969 25.60%
NOSH 196,531 97,777 93,260 97,011 99,807 100,052 99,962 11.91%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.87% 0.14% 5.07% 6.92% 2.50% 9.26% 20.27% -
ROE 2.63% 0.06% 1.65% 2.09% 0.96% 4.99% 4.40% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 53.17 78.42 72.61 67.10 83.32 110.00 17.57 20.24%
EPS 4.27 0.12 3.68 4.64 2.08 10.19 3.56 3.07%
DPS 0.00 0.00 6.67 6.67 3.33 3.33 3.33 -
NAPS 1.62 2.14 2.23 2.22 2.16 2.04 0.81 12.23%
Adjusted Per Share Value based on latest NOSH - 94,579
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.58 23.17 20.47 19.67 25.13 33.26 5.31 34.56%
EPS 2.53 0.04 1.04 1.36 0.63 3.08 1.08 15.22%
DPS 0.00 0.00 1.88 1.95 1.01 1.01 1.01 -
NAPS 0.9622 0.6324 0.6285 0.6509 0.6515 0.6168 0.2447 25.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.58 1.12 1.16 1.24 1.18 0.92 0.67 -
P/RPS 1.09 1.43 1.60 1.85 1.42 0.84 3.81 -18.81%
P/EPS 13.59 933.33 31.52 26.72 56.73 9.03 18.82 -5.27%
EY 7.36 0.11 3.17 3.74 1.76 11.07 5.31 5.58%
DY 0.00 0.00 5.75 5.38 2.82 3.62 4.98 -
P/NAPS 0.36 0.52 0.52 0.56 0.55 0.45 0.83 -12.98%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 23/11/07 29/11/06 14/11/05 23/11/04 11/11/03 29/10/02 -
Price 0.29 0.97 1.31 1.16 1.10 0.95 0.73 -
P/RPS 0.55 1.24 1.80 1.73 1.32 0.86 4.16 -28.60%
P/EPS 6.80 808.33 35.60 25.00 52.88 9.33 20.51 -16.79%
EY 14.71 0.12 2.81 4.00 1.89 10.72 4.88 20.16%
DY 0.00 0.00 5.09 5.75 3.03 3.51 4.57 -
P/NAPS 0.18 0.45 0.59 0.52 0.51 0.47 0.90 -23.50%

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