[OSK] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -72.56%
YoY- -75.05%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 431,672 359,863 431,667 199,389 235,610 225,964 331,731 4.48%
PBT 107,424 23,905 141,268 14,638 47,592 -43,877 161,486 -6.56%
Tax -20,988 -32,431 -40,901 -5,983 -12,904 44,440 -36,547 -8.82%
NP 86,436 -8,526 100,367 8,655 34,688 563 124,939 -5.95%
-
NP to SH 63,065 -9,482 100,367 8,655 34,688 -44,608 124,939 -10.76%
-
Tax Rate 19.54% 135.67% 28.95% 40.87% 27.11% - 22.63% -
Total Cost 345,236 368,389 331,300 190,734 200,922 225,401 206,792 8.91%
-
Net Worth 1,177,924 947,562 872,501 655,269 817,164 838,960 765,212 7.45%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 61,075 15,185 53,911 24,273 38,428 - 15,103 26.20%
Div Payout % 96.84% 0.00% 53.71% 280.46% 110.78% - 12.09% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,177,924 947,562 872,501 655,269 817,164 838,960 765,212 7.45%
NOSH 610,323 607,411 589,527 485,384 511,430 537,795 411,404 6.79%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 20.02% -2.37% 23.25% 4.34% 14.72% 0.25% 37.66% -
ROE 5.35% -1.00% 11.50% 1.32% 4.24% -5.32% 16.33% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 70.73 59.25 73.22 41.08 46.07 42.02 80.63 -2.15%
EPS 10.33 -1.56 17.02 1.78 6.78 -8.29 30.37 -16.44%
DPS 10.00 2.50 9.14 5.00 7.51 0.00 3.67 18.17%
NAPS 1.93 1.56 1.48 1.35 1.5978 1.56 1.86 0.61%
Adjusted Per Share Value based on latest NOSH - 485,384
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.95 17.46 20.95 9.68 11.43 10.97 16.10 4.48%
EPS 3.06 -0.46 4.87 0.42 1.68 -2.16 6.06 -10.75%
DPS 2.96 0.74 2.62 1.18 1.86 0.00 0.73 26.26%
NAPS 0.5716 0.4598 0.4234 0.318 0.3966 0.4071 0.3713 7.45%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 50.54 45.10 60.65 58.70 68.42 70.36 110.02 -
P/RPS 71.46 76.12 82.83 142.90 148.52 167.46 136.44 -10.21%
P/EPS 489.11 -2,889.08 356.24 3,291.98 1,008.77 -848.26 362.28 5.12%
EY 0.20 -0.03 0.28 0.03 0.10 -0.12 0.28 -5.45%
DY 0.20 0.06 0.15 0.09 0.11 0.00 0.03 37.16%
P/NAPS 26.19 28.91 40.98 43.48 42.82 45.10 59.15 -12.69%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 12/08/05 12/08/04 22/08/03 23/08/02 23/08/01 11/08/00 -
Price 55.20 44.71 59.48 61.81 62.59 69.59 115.07 -
P/RPS 78.05 75.47 81.23 150.47 135.86 165.62 142.71 -9.56%
P/EPS 534.21 -2,864.10 349.37 3,466.39 922.81 -838.98 378.91 5.88%
EY 0.19 -0.03 0.29 0.03 0.11 -0.12 0.26 -5.09%
DY 0.18 0.06 0.15 0.08 0.12 0.00 0.03 34.78%
P/NAPS 28.60 28.66 40.19 45.79 39.17 44.61 61.87 -12.06%

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