[OSK] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 67.0%
YoY- -35.66%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 634,939 923,480 389,337 261,387 287,552 234,461 194,735 21.75%
PBT 166,299 365,624 119,494 59,151 81,769 43,628 57,539 19.33%
Tax -32,091 -94,698 -32,008 -11,889 -19,283 -19,826 -14,292 14.41%
NP 134,208 270,926 87,486 47,262 62,486 23,802 43,247 20.75%
-
NP to SH 119,350 232,753 63,762 40,206 62,486 23,802 43,247 18.41%
-
Tax Rate 19.30% 25.90% 26.79% 20.10% 23.58% 45.44% 24.84% -
Total Cost 500,731 652,554 301,851 214,125 225,066 210,659 151,488 22.02%
-
Net Worth 1,349,173 1,275,764 1,179,201 930,583 871,897 486,342 697,051 11.62%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 32,432 63,788 30,391 14,913 27,945 12,158 12,749 16.82%
Div Payout % 27.17% 27.41% 47.66% 37.09% 44.72% 51.08% 29.48% -
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 1,349,173 1,275,764 1,179,201 930,583 871,897 486,342 697,051 11.62%
NOSH 648,641 637,882 607,836 596,528 558,908 486,342 509,988 4.08%
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 21.14% 29.34% 22.47% 18.08% 21.73% 10.15% 22.21% -
ROE 8.85% 18.24% 5.41% 4.32% 7.17% 4.89% 6.20% -
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 97.89 144.77 64.05 43.82 51.45 48.21 38.18 16.97%
EPS 18.40 36.76 10.49 6.74 11.18 4.89 8.48 13.76%
DPS 5.00 10.00 5.00 2.50 5.00 2.50 2.50 12.23%
NAPS 2.08 2.00 1.94 1.56 1.56 1.00 1.3668 7.24%
Adjusted Per Share Value based on latest NOSH - 613,307
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.30 44.07 18.58 12.47 13.72 11.19 9.29 21.75%
EPS 5.70 11.11 3.04 1.92 2.98 1.14 2.06 18.46%
DPS 1.55 3.04 1.45 0.71 1.33 0.58 0.61 16.79%
NAPS 0.6439 0.6089 0.5628 0.4441 0.4161 0.2321 0.3327 11.62%
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 1.42 90.58 55.98 40.43 56.37 63.76 60.26 -
P/RPS 1.45 62.57 87.40 92.27 109.57 132.26 157.81 -54.20%
P/EPS 7.72 248.24 533.65 599.85 504.20 1,302.80 710.61 -52.90%
EY 12.96 0.40 0.19 0.17 0.20 0.08 0.14 112.54%
DY 3.52 0.11 0.09 0.06 0.09 0.04 0.04 110.75%
P/NAPS 0.68 45.29 28.86 25.92 36.13 63.76 44.09 -50.07%
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 27/11/08 27/11/07 29/11/06 16/11/05 24/11/04 12/11/03 29/10/02 -
Price 0.93 92.13 71.53 37.32 59.09 68.81 58.31 -
P/RPS 0.95 63.64 111.67 85.17 114.85 142.73 152.71 -57.08%
P/EPS 5.05 252.49 681.89 553.71 528.53 1,405.98 687.62 -55.87%
EY 19.78 0.40 0.15 0.18 0.19 0.07 0.15 125.44%
DY 5.38 0.11 0.07 0.07 0.08 0.04 0.04 126.18%
P/NAPS 0.45 46.07 36.87 23.92 37.88 68.81 42.66 -53.13%

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