[OSK] YoY Cumulative 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- 820.3%
YoY- -80.41%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 267,628 171,433 199,175 111,274 133,414 89,838 202,834 4.72%
PBT 75,960 39,797 74,960 13,965 50,034 -6,895 98,639 -4.25%
Tax -21,501 -10,704 -16,165 -6,762 -13,258 6,895 -30,992 -5.90%
NP 54,459 29,093 58,795 7,203 36,776 0 67,647 -3.54%
-
NP to SH 41,740 24,076 58,795 7,203 36,776 -10,119 67,647 -7.72%
-
Tax Rate 28.31% 26.90% 21.56% 48.42% 26.50% - 31.42% -
Total Cost 213,169 142,340 140,380 104,071 96,638 89,838 135,187 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 30,511 14,861 27,474 12,167 - - - -
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 3.54% 2.60% 7.23% 1.10% 4.49% -1.22% 8.89% -
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 43.86 28.84 36.25 22.86 26.05 16.96 49.59 -2.02%
EPS 6.84 4.05 10.70 1.48 7.18 -1.91 16.54 -13.67%
DPS 5.00 2.50 5.00 2.50 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 12.99 8.32 9.67 5.40 6.47 4.36 9.84 4.73%
EPS 2.03 1.17 2.85 0.35 1.78 -0.49 3.28 -7.68%
DPS 1.48 0.72 1.33 0.59 0.00 0.00 0.00 -
NAPS 0.5715 0.45 0.3946 0.3188 0.3971 0.4011 0.3692 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 115.24 156.39 167.32 256.74 262.68 414.93 221.84 -10.33%
P/EPS 738.89 1,113.58 566.82 3,966.22 952.92 -3,683.77 665.18 1.76%
EY 0.14 0.09 0.18 0.03 0.10 -0.03 0.15 -1.14%
DY 0.10 0.06 0.08 0.04 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 125.86 155.04 164.09 270.34 240.29 410.38 232.02 -9.68%
P/EPS 807.02 1,103.95 555.89 4,176.35 871.73 -3,643.46 695.71 2.50%
EY 0.12 0.09 0.18 0.02 0.11 -0.03 0.14 -2.53%
DY 0.09 0.06 0.08 0.04 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