[OSK] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -11.61%
YoY- 413.14%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 335,890 387,605 343,766 221,529 192,034 337,492 221,662 -0.44%
PBT 71,261 59,608 80,273 50,707 -9,337 61,657 103,394 0.39%
Tax -10,191 -34,371 -29,767 -12,479 9,337 -28,499 -6,827 -0.42%
NP 61,070 25,237 50,506 38,228 0 33,158 96,567 0.48%
-
NP to SH 45,401 25,237 50,506 38,228 -12,208 33,158 96,567 0.80%
-
Tax Rate 14.30% 57.66% 37.08% 24.61% - 46.22% 6.60% -
Total Cost 274,820 362,368 293,260 183,301 192,034 304,334 125,095 -0.83%
-
Net Worth 1,127,567 1,219,694 706,207 680,779 802,951 769,364 762,291 -0.41%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 44,744 28,103 36,527 25,028 - - - -100.00%
Div Payout % 98.55% 111.36% 72.32% 65.47% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,127,567 1,219,694 706,207 680,779 802,951 769,364 762,291 -0.41%
NOSH 596,596 562,071 487,039 500,572 523,948 451,743 301,301 -0.72%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 18.18% 6.51% 14.69% 17.26% 0.00% 9.82% 43.56% -
ROE 4.03% 2.07% 7.15% 5.62% -1.52% 4.31% 12.67% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 56.30 68.96 70.58 44.26 36.65 74.71 73.57 0.28%
EPS 7.61 4.49 10.37 7.63 -2.33 7.34 32.05 1.54%
DPS 7.50 5.00 7.50 5.00 0.00 0.00 0.00 -100.00%
NAPS 1.89 2.17 1.45 1.36 1.5325 1.7031 2.53 0.31%
Adjusted Per Share Value based on latest NOSH - 485,555
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 16.30 18.81 16.68 10.75 9.32 16.38 10.76 -0.44%
EPS 2.20 1.22 2.45 1.86 -0.59 1.61 4.69 0.80%
DPS 2.17 1.36 1.77 1.21 0.00 0.00 0.00 -100.00%
NAPS 0.5472 0.5919 0.3427 0.3304 0.3897 0.3734 0.3699 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 37.13 56.37 65.31 55.59 67.25 70.36 0.00 -
P/RPS 65.95 81.74 92.53 125.61 183.49 94.18 0.00 -100.00%
P/EPS 487.91 1,255.46 629.80 727.92 -2,886.27 958.58 0.00 -100.00%
EY 0.20 0.08 0.16 0.14 -0.03 0.10 0.00 -100.00%
DY 0.20 0.09 0.11 0.09 0.00 0.00 0.00 -100.00%
P/NAPS 19.65 25.98 45.04 40.88 43.88 41.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 17/02/05 12/02/04 26/02/03 28/02/02 27/02/01 28/02/00 -
Price 50.93 58.31 73.09 54.43 69.98 73.47 173.38 -
P/RPS 90.46 84.56 103.55 122.99 190.93 98.34 235.67 1.02%
P/EPS 669.25 1,298.66 704.82 712.73 -3,003.43 1,000.95 540.97 -0.22%
EY 0.15 0.08 0.14 0.14 -0.03 0.10 0.18 0.19%
DY 0.15 0.09 0.10 0.09 0.00 0.00 0.00 -100.00%
P/NAPS 26.95 26.87 50.41 40.02 45.66 43.14 68.53 0.99%

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