[OSK] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5.54%
YoY- 413.16%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 335,890 387,605 343,766 221,529 192,034 338,960 128,897 -1.01%
PBT 71,261 59,068 80,273 50,707 -9,337 61,657 62,847 -0.13%
Tax -14,252 -33,831 -31,498 -12,479 7,249 6,553 -5,555 -0.99%
NP 57,009 25,237 48,775 38,228 -2,088 68,210 57,292 0.00%
-
NP to SH 45,401 25,237 48,775 38,228 -12,207 33,158 57,292 0.24%
-
Tax Rate 20.00% 57.27% 39.24% 24.61% - -10.63% 8.84% -
Total Cost 278,881 362,368 294,991 183,301 194,122 270,750 71,605 -1.43%
-
Net Worth 1,362,923 851,242 708,627 652,780 787,534 910,016 768,038 -0.60%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 45,744 29,476 36,570 37,719 12,847 - - -100.00%
Div Payout % 100.76% 116.80% 74.98% 98.67% 0.00% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,362,923 851,242 708,627 652,780 787,534 910,016 768,038 -0.60%
NOSH 611,176 571,303 488,708 485,555 513,888 534,329 303,452 -0.74%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 16.97% 6.51% 14.19% 17.26% -1.09% 20.12% 44.45% -
ROE 3.33% 2.96% 6.88% 5.86% -1.55% 3.64% 7.46% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 54.96 67.85 70.34 45.62 37.37 63.44 42.48 -0.27%
EPS 7.43 4.42 9.98 7.87 -2.38 6.21 18.88 0.99%
DPS 7.48 5.16 7.48 7.77 2.50 0.00 0.00 -100.00%
NAPS 2.23 1.49 1.45 1.3444 1.5325 1.7031 2.531 0.13%
Adjusted Per Share Value based on latest NOSH - 485,555
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 16.30 18.81 16.68 10.75 9.32 16.45 6.26 -1.01%
EPS 2.20 1.22 2.37 1.86 -0.59 1.61 2.78 0.24%
DPS 2.22 1.43 1.77 1.83 0.62 0.00 0.00 -100.00%
NAPS 0.6614 0.4131 0.3439 0.3168 0.3822 0.4416 0.3727 -0.60%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 37.13 56.37 65.31 55.59 67.25 70.36 0.00 -
P/RPS 67.56 83.09 92.85 121.84 179.96 110.91 0.00 -100.00%
P/EPS 499.83 1,276.08 654.38 706.08 -2,831.08 1,133.83 0.00 -100.00%
EY 0.20 0.08 0.15 0.14 -0.04 0.09 0.00 -100.00%
DY 0.20 0.09 0.11 0.14 0.04 0.00 0.00 -100.00%
P/NAPS 16.65 37.83 45.04 41.35 43.88 41.31 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 17/02/05 12/02/04 26/02/03 28/02/02 27/02/01 - -
Price 50.93 58.31 73.09 54.43 69.98 73.47 0.00 -
P/RPS 92.67 85.95 103.91 119.30 187.27 115.82 0.00 -100.00%
P/EPS 685.61 1,320.00 732.34 691.35 -2,946.01 1,183.94 0.00 -100.00%
EY 0.15 0.08 0.14 0.14 -0.03 0.08 0.00 -100.00%
DY 0.15 0.09 0.10 0.14 0.04 0.00 0.00 -100.00%
P/NAPS 22.84 39.13 50.41 40.49 45.66 43.14 0.00 -100.00%

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