[OSKPROP] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 73.3%
YoY- 92.24%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 106,662 91,768 68,917 73,007 74,314 108,348 12,980 42.00%
PBT 11,677 6,587 4,783 10,371 7,358 11,867 5,051 14.97%
Tax -3,495 -2,158 -1,724 -2,570 -3,300 -3,568 -2,004 9.70%
NP 8,182 4,429 3,059 7,801 4,058 8,299 3,047 17.87%
-
NP to SH 8,309 4,441 3,059 7,801 4,058 8,299 3,047 18.18%
-
Tax Rate 29.93% 32.76% 36.04% 24.78% 44.85% 30.07% 39.68% -
Total Cost 98,480 87,339 65,858 65,206 70,256 100,049 9,933 46.51%
-
Net Worth 326,494 192,928 208,907 222,885 217,892 204,975 155,846 13.10%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,910 3,640 9,326 9,775 4,997 7,499 4,995 -3.99%
Div Payout % 47.06% 81.97% 304.88% 125.31% 123.15% 90.36% 163.93% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 326,494 192,928 208,907 222,885 217,892 204,975 155,846 13.10%
NOSH 195,505 121,338 93,262 97,756 99,950 99,987 99,901 11.82%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.67% 4.83% 4.44% 10.69% 5.46% 7.66% 23.47% -
ROE 2.54% 2.30% 1.46% 3.50% 1.86% 4.05% 1.96% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 54.56 75.63 73.90 74.68 74.35 108.36 12.99 26.99%
EPS 4.25 3.66 3.28 7.98 4.06 8.30 3.05 5.68%
DPS 2.00 3.00 10.00 10.00 5.00 7.50 5.00 -14.15%
NAPS 1.67 1.59 2.24 2.28 2.18 2.05 1.56 1.14%
Adjusted Per Share Value based on latest NOSH - 99,887
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 32.23 27.73 20.83 22.06 22.46 32.74 3.92 42.02%
EPS 2.51 1.34 0.92 2.36 1.23 2.51 0.92 18.19%
DPS 1.18 1.10 2.82 2.95 1.51 2.27 1.51 -4.02%
NAPS 0.9867 0.5831 0.6313 0.6736 0.6585 0.6195 0.471 13.10%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.38 0.92 1.28 1.35 1.08 1.00 0.87 -
P/RPS 0.70 1.22 1.73 1.81 1.45 0.92 6.70 -31.34%
P/EPS 8.94 25.14 39.02 16.92 26.60 12.05 37.81 -21.34%
EY 11.18 3.98 2.56 5.91 3.76 8.30 2.65 27.08%
DY 5.26 3.26 7.81 7.41 4.63 7.50 5.75 -1.47%
P/NAPS 0.23 0.58 0.57 0.59 0.50 0.49 0.44 -10.23%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 16/02/09 19/02/08 15/02/07 22/02/06 17/02/05 13/02/04 27/02/03 -
Price 0.35 0.70 1.30 1.37 1.05 0.94 0.73 -
P/RPS 0.64 0.93 1.76 1.83 1.41 0.87 5.62 -30.35%
P/EPS 8.24 19.13 39.63 17.17 25.86 11.33 31.72 -20.10%
EY 12.14 5.23 2.52 5.82 3.87 8.83 3.15 25.18%
DY 5.71 4.29 7.69 7.30 4.76 7.98 6.85 -2.98%
P/NAPS 0.21 0.44 0.58 0.60 0.48 0.46 0.37 -9.00%

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
Post a Comment