[OSK] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 17.6%
YoY- 558.46%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 261,387 287,552 234,461 194,735 140,060 258,278 162,897 -0.50%
PBT 59,151 81,769 43,628 57,539 -5,355 100,853 54,619 -0.08%
Tax -11,889 -19,283 -19,826 -14,292 5,355 -32,643 -2,083 -1.83%
NP 47,262 62,486 23,802 43,247 0 68,210 52,536 0.11%
-
NP to SH 40,206 62,486 23,802 43,247 -9,433 68,210 52,536 0.28%
-
Tax Rate 20.10% 23.58% 45.44% 24.84% - 32.37% 3.81% -
Total Cost 214,125 225,066 210,659 151,488 140,060 190,068 110,361 -0.70%
-
Net Worth 930,583 871,897 486,342 697,051 820,356 763,324 758,345 -0.21%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 14,913 27,945 12,158 12,749 - - - -100.00%
Div Payout % 37.09% 44.72% 51.08% 29.48% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 930,583 871,897 486,342 697,051 820,356 763,324 758,345 -0.21%
NOSH 596,528 558,908 486,342 509,988 524,055 423,927 300,549 -0.72%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 18.08% 21.73% 10.15% 22.21% 0.00% 26.41% 32.25% -
ROE 4.32% 7.17% 4.89% 6.20% -1.15% 8.94% 6.93% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 43.82 51.45 48.21 38.18 26.73 60.92 54.20 0.22%
EPS 6.74 11.18 4.89 8.48 -1.80 16.09 17.48 1.01%
DPS 2.50 5.00 2.50 2.50 0.00 0.00 0.00 -100.00%
NAPS 1.56 1.56 1.00 1.3668 1.5654 1.8006 2.5232 0.51%
Adjusted Per Share Value based on latest NOSH - 505,546
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 12.68 13.95 11.38 9.45 6.80 12.53 7.91 -0.50%
EPS 1.95 3.03 1.16 2.10 -0.46 3.31 2.55 0.28%
DPS 0.72 1.36 0.59 0.62 0.00 0.00 0.00 -100.00%
NAPS 0.4516 0.4231 0.236 0.3383 0.3981 0.3704 0.368 -0.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 40.43 56.37 63.76 60.26 56.37 77.75 0.00 -
P/RPS 92.27 109.57 132.26 157.81 210.92 127.62 0.00 -100.00%
P/EPS 599.85 504.20 1,302.80 710.61 -3,131.67 483.22 0.00 -100.00%
EY 0.17 0.20 0.08 0.14 -0.03 0.21 0.00 -100.00%
DY 0.06 0.09 0.04 0.04 0.00 0.00 0.00 -100.00%
P/NAPS 25.92 36.13 63.76 44.09 36.01 43.18 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/05 24/11/04 12/11/03 29/10/02 05/11/01 22/11/00 27/10/99 -
Price 37.32 59.09 68.81 58.31 64.14 73.09 0.00 -
P/RPS 85.17 114.85 142.73 152.71 239.99 119.97 0.00 -100.00%
P/EPS 553.71 528.53 1,405.98 687.62 -3,563.33 454.26 0.00 -100.00%
EY 0.18 0.19 0.07 0.15 -0.03 0.22 0.00 -100.00%
DY 0.07 0.08 0.04 0.04 0.00 0.00 0.00 -100.00%
P/NAPS 23.92 37.88 68.81 42.66 40.97 40.59 0.00 -100.00%

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