[OSK] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
04-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -19.51%
YoY- -72.4%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,177,040 718,288 365,170 363,630 408,923 206,579 208,875 33.36%
PBT 395,089 237,632 83,861 50,208 114,845 39,997 6,789 96.73%
Tax -102,565 -50,339 -16,769 -29,894 -41,234 -8,450 -3,196 78.17%
NP 292,524 187,293 67,092 20,314 73,611 31,547 3,593 108.04%
-
NP to SH 249,557 150,647 51,261 20,314 73,611 31,547 -3,237 -
-
Tax Rate 25.96% 21.18% 20.00% 59.54% 35.90% 21.13% 47.08% -
Total Cost 884,516 530,995 298,078 343,316 335,312 175,032 205,282 27.53%
-
Net Worth 1,530,730 1,323,789 1,177,632 916,642 743,601 633,333 801,993 11.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 129,246 75,947 45,744 29,476 36,570 24,924 25,642 30.90%
Div Payout % 51.79% 50.41% 89.24% 145.10% 49.68% 79.01% 0.00% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,530,730 1,323,789 1,177,632 916,642 743,601 633,333 801,993 11.36%
NOSH 648,614 621,497 610,172 580,153 509,316 476,190 511,801 4.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 24.85% 26.07% 18.37% 5.59% 18.00% 15.27% 1.72% -
ROE 16.30% 11.38% 4.35% 2.22% 9.90% 4.98% -0.40% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 181.47 115.57 59.85 62.68 80.29 43.38 40.81 28.20%
EPS 38.48 24.24 8.40 3.50 14.45 6.62 -0.63 -
DPS 20.00 12.22 7.50 5.00 7.18 5.23 5.01 25.92%
NAPS 2.36 2.13 1.93 1.58 1.46 1.33 1.567 7.05%
Adjusted Per Share Value based on latest NOSH - 580,153
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 56.18 34.28 17.43 17.35 19.52 9.86 9.97 33.36%
EPS 11.91 7.19 2.45 0.97 3.51 1.51 -0.15 -
DPS 6.17 3.62 2.18 1.41 1.75 1.19 1.22 30.98%
NAPS 0.7306 0.6318 0.562 0.4375 0.3549 0.3023 0.3828 11.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 71.53 109.63 52.48 49.76 82.80 54.04 69.98 -
P/RPS 39.42 94.86 87.69 79.39 103.13 124.57 171.47 -21.71%
P/EPS 185.91 452.28 624.68 1,421.11 572.90 815.71 -11,064.53 -
EY 0.54 0.22 0.16 0.07 0.17 0.12 -0.01 -
DY 0.28 0.11 0.14 0.10 0.09 0.10 0.07 25.96%
P/NAPS 30.31 51.47 27.19 31.49 56.71 40.63 44.66 -6.25%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 25/05/07 25/05/06 04/05/05 29/04/04 06/05/03 16/05/02 -
Price 69.20 115.46 51.70 46.26 72.70 51.32 74.64 -
P/RPS 38.13 99.90 86.39 73.81 90.55 118.30 182.89 -22.97%
P/EPS 179.86 476.33 615.40 1,321.15 503.01 774.66 -11,801.32 -
EY 0.56 0.21 0.16 0.08 0.20 0.13 -0.01 -
DY 0.29 0.11 0.15 0.11 0.10 0.10 0.07 26.70%
P/NAPS 29.32 54.21 26.79 29.28 49.79 38.59 47.63 -7.76%

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