[OSK] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
12-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 50.45%
YoY- 597.57%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 160,625 74,503 100,053 109,305 26,794 51,974 79,214 12.49%
PBT 42,144 12,110 -22,701 36,645 -6,832 -3,982 -39,196 -
Tax 1,464 1,698 -14,548 -11,672 1,813 3,982 39,196 -42.16%
NP 43,608 13,808 -37,249 24,973 -5,019 0 0 -
-
NP to SH 35,739 5,195 -37,249 24,973 -5,019 -2,775 -35,052 -
-
Tax Rate -3.47% -14.02% - 31.85% - - - -
Total Cost 117,017 60,695 137,302 84,332 31,813 51,974 79,214 6.71%
-
Net Worth 1,217,548 1,362,923 851,242 708,627 652,780 787,534 910,016 4.96%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 45,430 30,558 - 24,435 12,138 - - -
Div Payout % 127.12% 588.24% - 97.85% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,217,548 1,362,923 851,242 708,627 652,780 787,534 910,016 4.96%
NOSH 605,745 611,176 571,303 488,708 485,555 513,888 534,329 2.11%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 27.15% 18.53% -37.23% 22.85% -18.73% 0.00% 0.00% -
ROE 2.94% 0.38% -4.38% 3.52% -0.77% -0.35% -3.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.52 12.19 17.51 22.37 5.52 10.11 14.82 10.17%
EPS 5.90 0.85 -6.52 5.11 -1.03 -0.54 -6.56 -
DPS 7.50 5.00 0.00 5.00 2.50 0.00 0.00 -
NAPS 2.01 2.23 1.49 1.45 1.3444 1.5325 1.7031 2.79%
Adjusted Per Share Value based on latest NOSH - 488,708
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.67 3.56 4.78 5.22 1.28 2.48 3.78 12.51%
EPS 1.71 0.25 -1.78 1.19 -0.24 -0.13 -1.67 -
DPS 2.17 1.46 0.00 1.17 0.58 0.00 0.00 -
NAPS 0.5811 0.6505 0.4063 0.3382 0.3115 0.3759 0.4343 4.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 76.20 37.13 56.37 65.31 55.59 67.25 70.36 -
P/RPS 287.36 304.59 321.87 292.00 1,007.39 664.93 474.61 -8.01%
P/EPS 1,291.53 4,368.24 -864.57 1,278.08 -5,377.97 -12,453.70 -1,072.56 -
EY 0.08 0.02 -0.12 0.08 -0.02 -0.01 -0.09 -
DY 0.10 0.13 0.00 0.08 0.04 0.00 0.00 -
P/NAPS 37.91 16.65 37.83 45.04 41.35 43.88 41.31 -1.42%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 17/02/05 12/02/04 26/02/03 28/02/02 27/02/01 -
Price 101.85 50.93 58.31 73.09 54.43 69.98 73.47 -
P/RPS 384.09 417.80 332.95 326.79 986.37 691.92 495.58 -4.15%
P/EPS 1,726.27 5,991.76 -894.33 1,430.33 -5,265.75 -12,959.26 -1,119.97 -
EY 0.06 0.02 -0.11 0.07 -0.02 -0.01 -0.09 -
DY 0.07 0.10 0.00 0.07 0.05 0.00 0.00 -
P/NAPS 50.67 22.84 39.13 50.41 40.49 45.66 43.14 2.71%

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