[OSK] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1109.18%
YoY- -249.16%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 313,103 160,625 74,503 100,053 109,305 26,794 51,974 34.87%
PBT 81,018 42,144 12,110 -22,701 36,645 -6,832 -3,982 -
Tax -20,126 1,464 1,698 -14,548 -11,672 1,813 3,982 -
NP 60,892 43,608 13,808 -37,249 24,973 -5,019 0 -
-
NP to SH 51,990 35,739 5,195 -37,249 24,973 -5,019 -2,775 -
-
Tax Rate 24.84% -3.47% -14.02% - 31.85% - - -
Total Cost 252,211 117,017 60,695 137,302 84,332 31,813 51,974 30.10%
-
Net Worth 1,294,944 1,217,548 1,362,923 851,242 708,627 652,780 787,534 8.63%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 64,747 45,430 30,558 - 24,435 12,138 - -
Div Payout % 124.54% 127.12% 588.24% - 97.85% 0.00% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,294,944 1,217,548 1,362,923 851,242 708,627 652,780 787,534 8.63%
NOSH 647,472 605,745 611,176 571,303 488,708 485,555 513,888 3.92%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 19.45% 27.15% 18.53% -37.23% 22.85% -18.73% 0.00% -
ROE 4.01% 2.94% 0.38% -4.38% 3.52% -0.77% -0.35% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 48.36 26.52 12.19 17.51 22.37 5.52 10.11 29.78%
EPS 8.02 5.90 0.85 -6.52 5.11 -1.03 -0.54 -
DPS 10.00 7.50 5.00 0.00 5.00 2.50 0.00 -
NAPS 2.00 2.01 2.23 1.49 1.45 1.3444 1.5325 4.53%
Adjusted Per Share Value based on latest NOSH - 571,303
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.94 7.67 3.56 4.78 5.22 1.28 2.48 34.87%
EPS 2.48 1.71 0.25 -1.78 1.19 -0.24 -0.13 -
DPS 3.09 2.17 1.46 0.00 1.17 0.58 0.00 -
NAPS 0.618 0.5811 0.6505 0.4063 0.3382 0.3115 0.3759 8.63%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 90.19 76.20 37.13 56.37 65.31 55.59 67.25 -
P/RPS 186.51 287.36 304.59 321.87 292.00 1,007.39 664.93 -19.08%
P/EPS 1,123.21 1,291.53 4,368.24 -864.57 1,278.08 -5,377.97 -12,453.70 -
EY 0.09 0.08 0.02 -0.12 0.08 -0.02 -0.01 -
DY 0.11 0.10 0.13 0.00 0.08 0.04 0.00 -
P/NAPS 45.10 37.91 16.65 37.83 45.04 41.35 43.88 0.45%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 17/02/05 12/02/04 26/02/03 28/02/02 -
Price 73.47 101.85 50.93 58.31 73.09 54.43 69.98 -
P/RPS 151.93 384.09 417.80 332.95 326.79 986.37 691.92 -22.31%
P/EPS 914.98 1,726.27 5,991.76 -894.33 1,430.33 -5,265.75 -12,959.26 -
EY 0.11 0.06 0.02 -0.11 0.07 -0.02 -0.01 -
DY 0.14 0.07 0.10 0.00 0.07 0.05 0.00 -
P/NAPS 36.74 50.67 22.84 39.13 50.41 40.49 45.66 -3.55%

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