[OSK] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
12-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 27.3%
YoY- -59.05%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 435,421 600,510 267,628 171,433 199,175 111,274 133,414 21.76%
PBT 137,262 253,550 75,960 39,797 74,960 13,965 50,034 18.29%
Tax -26,711 -65,018 -21,501 -10,704 -16,165 -6,762 -13,258 12.37%
NP 110,551 188,532 54,459 29,093 58,795 7,203 36,776 20.11%
-
NP to SH 99,759 161,733 41,740 24,076 58,795 7,203 36,776 18.07%
-
Tax Rate 19.46% 25.64% 28.31% 26.90% 21.56% 48.42% 26.50% -
Total Cost 324,870 411,978 213,169 142,340 140,380 104,071 96,638 22.37%
-
Net Worth 1,517,789 1,266,522 1,177,751 927,371 813,239 657,030 818,394 10.83%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 32,431 63,326 30,511 14,861 27,474 12,167 - -
Div Payout % 32.51% 39.15% 73.10% 61.73% 46.73% 168.92% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,517,789 1,266,522 1,177,751 927,371 813,239 657,030 818,394 10.83%
NOSH 648,628 633,261 610,233 594,469 549,485 486,689 512,200 4.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 25.39% 31.40% 20.35% 16.97% 29.52% 6.47% 27.57% -
ROE 6.57% 12.77% 3.54% 2.60% 7.23% 1.10% 4.49% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 67.13 94.83 43.86 28.84 36.25 22.86 26.05 17.07%
EPS 15.38 25.54 6.84 4.05 10.70 1.48 7.18 13.52%
DPS 5.00 10.00 5.00 2.50 5.00 2.50 0.00 -
NAPS 2.34 2.00 1.93 1.56 1.48 1.35 1.5978 6.55%
Adjusted Per Share Value based on latest NOSH - 607,411
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 20.78 28.66 12.77 8.18 9.51 5.31 6.37 21.76%
EPS 4.76 7.72 1.99 1.15 2.81 0.34 1.76 18.01%
DPS 1.55 3.02 1.46 0.71 1.31 0.58 0.00 -
NAPS 0.7244 0.6045 0.5621 0.4426 0.3881 0.3136 0.3906 10.83%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 61.81 117.40 50.54 45.10 60.65 58.70 68.42 -
P/RPS 92.08 123.80 115.24 156.39 167.32 256.74 262.68 -16.01%
P/EPS 401.89 459.68 738.89 1,113.58 566.82 3,966.22 952.92 -13.39%
EY 0.25 0.22 0.14 0.09 0.18 0.03 0.10 16.48%
DY 0.08 0.09 0.10 0.06 0.08 0.04 0.00 -
P/NAPS 26.41 58.70 26.19 28.91 40.98 43.48 42.82 -7.73%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 28/08/07 29/08/06 12/08/05 12/08/04 22/08/03 23/08/02 -
Price 56.37 95.24 55.20 44.71 59.48 61.81 62.59 -
P/RPS 83.97 100.43 125.86 155.04 164.09 270.34 240.29 -16.06%
P/EPS 366.51 372.91 807.02 1,103.95 555.89 4,176.35 871.73 -13.43%
EY 0.27 0.27 0.12 0.09 0.18 0.02 0.11 16.12%
DY 0.09 0.10 0.09 0.06 0.08 0.04 0.00 -
P/NAPS 24.09 47.62 28.60 28.66 40.19 45.79 39.17 -7.77%

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