[OSK] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 46.66%
YoY- 326.17%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 312,513 147,544 81,042 84,809 62,065 69,255 42,520 39.41%
PBT 136,822 35,226 11,663 37,966 11,543 36,902 -3,901 -
Tax -33,485 -9,763 -5,544 -3,007 -3,340 -5,807 3,901 -
NP 103,337 25,463 6,119 34,959 8,203 31,095 0 -
-
NP to SH 85,814 16,967 5,163 34,959 8,203 31,095 -6,830 -
-
Tax Rate 24.47% 27.72% 47.53% 7.92% 28.94% 15.74% - -
Total Cost 209,176 122,081 74,923 49,850 53,862 38,160 42,520 30.39%
-
Net Worth 1,289,976 1,177,924 947,562 872,501 655,269 817,164 838,960 7.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 64,498 30,516 15,185 29,476 12,134 - - -
Div Payout % 75.16% 179.86% 294.12% 84.32% 147.93% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,289,976 1,177,924 947,562 872,501 655,269 817,164 838,960 7.43%
NOSH 644,988 610,323 607,411 589,527 485,384 511,430 537,795 3.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 33.07% 17.26% 7.55% 41.22% 13.22% 44.90% 0.00% -
ROE 6.65% 1.44% 0.54% 4.01% 1.25% 3.81% -0.81% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 48.45 24.17 13.34 14.39 12.79 13.54 7.91 35.24%
EPS 13.31 2.78 0.85 5.93 1.69 6.08 -1.27 -
DPS 10.00 5.00 2.50 5.00 2.50 0.00 0.00 -
NAPS 2.00 1.93 1.56 1.48 1.35 1.5978 1.56 4.22%
Adjusted Per Share Value based on latest NOSH - 589,527
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.17 7.16 3.93 4.12 3.01 3.36 2.06 39.46%
EPS 4.16 0.82 0.25 1.70 0.40 1.51 -0.33 -
DPS 3.13 1.48 0.74 1.43 0.59 0.00 0.00 -
NAPS 0.626 0.5716 0.4598 0.4234 0.318 0.3966 0.4071 7.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 117.40 50.54 45.10 60.65 58.70 68.42 70.36 -
P/RPS 242.30 209.06 338.03 421.59 459.07 505.26 889.92 -19.48%
P/EPS 882.39 1,817.99 5,305.88 1,022.77 3,473.37 1,125.33 -5,540.16 -
EY 0.11 0.06 0.02 0.10 0.03 0.09 -0.02 -
DY 0.09 0.10 0.06 0.08 0.04 0.00 0.00 -
P/NAPS 58.70 26.19 28.91 40.98 43.48 42.82 45.10 4.48%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 12/08/05 12/08/04 22/08/03 23/08/02 23/08/01 -
Price 95.24 55.20 44.71 59.48 61.81 62.59 69.59 -
P/RPS 196.56 228.34 335.10 413.46 483.39 462.21 880.18 -22.10%
P/EPS 715.83 1,985.61 5,260.00 1,003.04 3,657.40 1,029.44 -5,479.53 -
EY 0.14 0.05 0.02 0.10 0.03 0.10 -0.02 -
DY 0.10 0.09 0.06 0.08 0.04 0.00 0.00 -
P/NAPS 47.62 28.60 28.66 40.19 45.79 39.17 44.61 1.09%

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