[OSK] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 117.02%
YoY- -53.59%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 463,840 361,440 396,857 261,255 246,709 219,274 318,511 6.46%
PBT 131,604 36,450 118,414 36,796 53,557 -44,551 149,628 -2.11%
Tax -30,310 -30,498 -30,955 -18,013 -13,085 45,238 -37,387 -3.43%
NP 101,294 5,952 87,459 18,783 40,472 687 112,241 -1.69%
-
NP to SH 68,957 2,957 87,459 18,783 40,472 -44,484 112,241 -7.79%
-
Tax Rate 23.03% 83.67% 26.14% 48.95% 24.43% - 24.99% -
Total Cost 362,546 355,488 309,398 242,472 206,237 218,587 206,270 9.85%
-
Net Worth 1,180,184 956,760 899,681 487,500 690,981 827,253 844,781 5.72%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 61,075 15,185 53,911 24,273 38,428 - - -
Div Payout % 88.57% 513.54% 61.64% 129.23% 94.95% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,180,184 956,760 899,681 487,500 690,981 827,253 844,781 5.72%
NOSH 608,342 613,307 576,718 487,500 505,546 528,461 469,166 4.42%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.84% 1.65% 22.04% 7.19% 16.40% 0.31% 35.24% -
ROE 5.84% 0.31% 9.72% 3.85% 5.86% -5.38% 13.29% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 76.25 58.93 68.81 53.59 48.80 41.49 67.89 1.95%
EPS 11.34 0.48 15.16 3.85 8.01 -8.42 23.92 -11.69%
DPS 10.00 2.48 9.35 4.98 7.50 0.00 0.00 -
NAPS 1.94 1.56 1.56 1.00 1.3668 1.5654 1.8006 1.24%
Adjusted Per Share Value based on latest NOSH - 487,500
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.51 17.54 19.26 12.68 11.97 10.64 15.46 6.45%
EPS 3.35 0.14 4.24 0.91 1.96 -2.16 5.45 -7.78%
DPS 2.96 0.74 2.62 1.18 1.86 0.00 0.00 -
NAPS 0.5727 0.4643 0.4366 0.2366 0.3353 0.4014 0.41 5.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 55.98 40.43 56.37 63.76 60.26 56.37 77.75 -
P/RPS 73.42 68.60 81.92 118.98 123.48 135.85 114.53 -7.13%
P/EPS 493.86 8,385.54 371.71 1,654.85 752.72 -669.67 324.99 7.21%
EY 0.20 0.01 0.27 0.06 0.13 -0.15 0.31 -7.04%
DY 0.18 0.06 0.17 0.08 0.12 0.00 0.00 -
P/NAPS 28.86 25.92 36.13 63.76 44.09 36.01 43.18 -6.49%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 16/11/05 24/11/04 12/11/03 29/10/02 05/11/01 22/11/00 -
Price 71.53 37.32 59.09 68.81 58.31 64.14 73.09 -
P/RPS 93.81 63.33 85.87 128.40 119.49 154.58 107.66 -2.26%
P/EPS 631.04 7,740.50 389.65 1,785.92 728.37 -761.97 305.52 12.84%
EY 0.16 0.01 0.26 0.06 0.14 -0.13 0.33 -11.36%
DY 0.14 0.07 0.16 0.07 0.13 0.00 0.00 -
P/NAPS 36.87 23.92 37.88 68.81 42.66 40.97 40.59 -1.58%

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