[OSK] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 12.91%
YoY- 152.34%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 774,813 1,177,040 718,288 365,170 363,630 408,923 206,579 24.62%
PBT 112,962 395,089 237,632 83,861 50,208 114,845 39,997 18.87%
Tax -14,317 -102,565 -50,339 -16,769 -29,894 -41,234 -8,450 9.17%
NP 98,645 292,524 187,293 67,092 20,314 73,611 31,547 20.90%
-
NP to SH 97,999 249,557 150,647 51,261 20,314 73,611 31,547 20.77%
-
Tax Rate 12.67% 25.96% 21.18% 20.00% 59.54% 35.90% 21.13% -
Total Cost 676,168 884,516 530,995 298,078 343,316 335,312 175,032 25.23%
-
Net Worth 1,298,032 1,530,730 1,323,789 1,177,632 916,642 743,601 633,333 12.69%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 48,498 129,246 75,947 45,744 29,476 36,570 24,924 11.72%
Div Payout % 49.49% 51.79% 50.41% 89.24% 145.10% 49.68% 79.01% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 1,298,032 1,530,730 1,323,789 1,177,632 916,642 743,601 633,333 12.69%
NOSH 649,016 648,614 621,497 610,172 580,153 509,316 476,190 5.29%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 12.73% 24.85% 26.07% 18.37% 5.59% 18.00% 15.27% -
ROE 7.55% 16.30% 11.38% 4.35% 2.22% 9.90% 4.98% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 119.38 181.47 115.57 59.85 62.68 80.29 43.38 18.36%
EPS 15.10 38.48 24.24 8.40 3.50 14.45 6.62 14.71%
DPS 7.50 20.00 12.22 7.50 5.00 7.18 5.23 6.18%
NAPS 2.00 2.36 2.13 1.93 1.58 1.46 1.33 7.02%
Adjusted Per Share Value based on latest NOSH - 610,172
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 36.98 56.18 34.28 17.43 17.35 19.52 9.86 24.62%
EPS 4.68 11.91 7.19 2.45 0.97 3.51 1.51 20.72%
DPS 2.31 6.17 3.62 2.18 1.41 1.75 1.19 11.67%
NAPS 0.6195 0.7306 0.6318 0.562 0.4375 0.3549 0.3023 12.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.93 71.53 109.63 52.48 49.76 82.80 54.04 -
P/RPS 0.78 39.42 94.86 87.69 79.39 103.13 124.57 -57.03%
P/EPS 6.16 185.91 452.28 624.68 1,421.11 572.90 815.71 -55.67%
EY 16.24 0.54 0.22 0.16 0.07 0.17 0.12 126.41%
DY 8.06 0.28 0.11 0.14 0.10 0.09 0.10 107.69%
P/NAPS 0.47 30.31 51.47 27.19 31.49 56.71 40.63 -52.41%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 25/05/07 25/05/06 04/05/05 29/04/04 06/05/03 -
Price 1.34 69.20 115.46 51.70 46.26 72.70 51.32 -
P/RPS 1.12 38.13 99.90 86.39 73.81 90.55 118.30 -53.97%
P/EPS 8.87 179.86 476.33 615.40 1,321.15 503.01 774.66 -52.49%
EY 11.27 0.56 0.21 0.16 0.08 0.20 0.13 110.23%
DY 5.60 0.29 0.11 0.15 0.11 0.10 0.10 95.47%
P/NAPS 0.67 29.32 54.21 26.79 29.28 49.79 38.59 -49.08%

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