[OSK] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 16.67%
YoY- 190.98%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 361,440 396,857 261,255 246,709 219,274 318,511 2.55%
PBT 36,450 118,414 36,796 53,557 -44,551 149,628 -24.59%
Tax -30,498 -30,955 -18,013 -13,085 45,238 -37,387 -3.98%
NP 5,952 87,459 18,783 40,472 687 112,241 -44.40%
-
NP to SH 2,957 87,459 18,783 40,472 -44,484 112,241 -51.65%
-
Tax Rate 83.67% 26.14% 48.95% 24.43% - 24.99% -
Total Cost 355,488 309,398 242,472 206,237 218,587 206,270 11.49%
-
Net Worth 956,760 899,681 487,500 690,981 827,253 844,781 2.51%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 15,185 53,911 24,273 38,428 - - -
Div Payout % 513.54% 61.64% 129.23% 94.95% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 956,760 899,681 487,500 690,981 827,253 844,781 2.51%
NOSH 613,307 576,718 487,500 505,546 528,461 469,166 5.50%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.65% 22.04% 7.19% 16.40% 0.31% 35.24% -
ROE 0.31% 9.72% 3.85% 5.86% -5.38% 13.29% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 58.93 68.81 53.59 48.80 41.49 67.89 -2.78%
EPS 0.48 15.16 3.85 8.01 -8.42 23.92 -54.21%
DPS 2.48 9.35 4.98 7.50 0.00 0.00 -
NAPS 1.56 1.56 1.00 1.3668 1.5654 1.8006 -2.82%
Adjusted Per Share Value based on latest NOSH - 505,546
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 17.25 18.94 12.47 11.77 10.47 15.20 2.56%
EPS 0.14 4.17 0.90 1.93 -2.12 5.36 -51.74%
DPS 0.72 2.57 1.16 1.83 0.00 0.00 -
NAPS 0.4566 0.4294 0.2327 0.3298 0.3948 0.4032 2.51%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 40.43 56.37 63.76 60.26 56.37 77.75 -
P/RPS 68.60 81.92 118.98 123.48 135.85 114.53 -9.73%
P/EPS 8,385.54 371.71 1,654.85 752.72 -669.67 324.99 91.50%
EY 0.01 0.27 0.06 0.13 -0.15 0.31 -49.66%
DY 0.06 0.17 0.08 0.12 0.00 0.00 -
P/NAPS 25.92 36.13 63.76 44.09 36.01 43.18 -9.69%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 16/11/05 24/11/04 12/11/03 29/10/02 05/11/01 22/11/00 -
Price 37.32 59.09 68.81 58.31 64.14 73.09 -
P/RPS 63.33 85.87 128.40 119.49 154.58 107.66 -10.06%
P/EPS 7,740.50 389.65 1,785.92 728.37 -761.97 305.52 90.80%
EY 0.01 0.26 0.06 0.14 -0.13 0.33 -50.28%
DY 0.07 0.16 0.07 0.13 0.00 0.00 -
P/NAPS 23.92 37.88 68.81 42.66 40.97 40.59 -10.03%

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