[OSK] YoY 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- 212.42%
YoY- 337.01%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 199,737 322,970 122,122 89,954 88,377 123,187 61,321 21.72%
PBT 29,036 112,074 43,534 19,354 6,809 29,663 7,505 25.26%
Tax -5,380 -29,680 -10,507 -1,185 -3,118 -13,064 -1,034 31.60%
NP 23,656 82,394 33,027 18,169 3,691 16,599 6,471 24.09%
-
NP to SH 19,590 71,020 22,022 16,130 3,691 16,599 6,471 20.25%
-
Tax Rate 18.53% 26.48% 24.14% 6.12% 45.79% 44.04% 13.78% -
Total Cost 176,081 240,576 89,095 71,785 84,686 106,588 54,850 21.43%
-
Net Worth 1,349,244 1,294,333 1,180,184 956,760 899,681 487,500 690,981 11.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,349,244 1,294,333 1,180,184 956,760 899,681 487,500 690,981 11.78%
NOSH 648,675 647,166 608,342 613,307 576,718 487,500 505,546 4.23%
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 11.84% 25.51% 27.04% 20.20% 4.18% 13.47% 10.55% -
ROE 1.45% 5.49% 1.87% 1.69% 0.41% 3.40% 0.94% -
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 30.79 49.91 20.07 14.67 15.32 25.27 12.13 16.77%
EPS 3.02 11.01 3.62 2.63 0.64 3.41 1.28 15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 9.53 15.41 5.83 4.29 4.22 5.88 2.93 21.70%
EPS 0.93 3.39 1.05 0.77 0.18 0.79 0.31 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6439 0.6177 0.5633 0.4566 0.4294 0.2327 0.3298 11.78%
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 4.61 181.50 278.86 275.65 367.85 252.32 496.80 -54.12%
P/EPS 47.02 825.41 1,546.41 1,537.26 8,807.81 1,872.58 4,707.81 -53.56%
EY 2.13 0.12 0.06 0.07 0.01 0.05 0.02 117.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.02 184.61 356.32 254.45 385.60 272.31 480.72 -57.01%
P/EPS 30.79 839.53 1,975.97 1,419.01 9,232.81 2,020.90 4,555.47 -56.48%
EY 3.25 0.12 0.05 0.07 0.01 0.05 0.02 133.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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