[OSKPROP] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 101.82%
YoY- 165.69%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 112,629 75,634 74,977 60,766 88,174 88,188 15,462 39.18%
PBT 14,072 2,236 8,443 10,215 4,101 12,067 5,219 17.95%
Tax -3,559 -1,668 -1,445 -4,338 -1,889 -4,241 -2,112 9.07%
NP 10,513 568 6,998 5,877 2,212 7,826 3,107 22.50%
-
NP to SH 10,642 573 6,998 5,877 2,212 7,826 3,107 22.75%
-
Tax Rate 25.29% 74.60% 17.11% 42.47% 46.06% 35.15% 40.47% -
Total Cost 102,116 75,066 67,979 54,889 85,962 80,362 12,355 42.14%
-
Net Worth 312,851 211,890 207,836 209,966 216,332 203,791 80,530 25.35%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,882 4,663 9,869 7,329 7,462 5,030 17,437 -16.55%
Div Payout % 55.28% 813.87% 141.03% 124.71% 337.35% 64.28% 561.22% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 312,851 211,890 207,836 209,966 216,332 203,791 80,530 25.35%
NOSH 193,118 99,014 93,200 94,579 100,153 99,897 99,420 11.69%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.33% 0.75% 9.33% 9.67% 2.51% 8.87% 20.09% -
ROE 3.40% 0.27% 3.37% 2.80% 1.02% 3.84% 3.86% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.32 76.39 80.45 64.25 88.04 88.28 15.55 24.62%
EPS 5.51 0.58 7.51 6.21 2.21 7.83 3.13 9.87%
DPS 3.05 4.71 10.59 7.75 7.50 5.00 17.50 -25.24%
NAPS 1.62 2.14 2.23 2.22 2.16 2.04 0.81 12.23%
Adjusted Per Share Value based on latest NOSH - 94,579
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 34.04 22.86 22.66 18.36 26.65 26.65 4.67 39.20%
EPS 3.22 0.17 2.11 1.78 0.67 2.37 0.94 22.75%
DPS 1.78 1.41 2.98 2.21 2.26 1.52 5.27 -16.53%
NAPS 0.9455 0.6404 0.6281 0.6345 0.6538 0.6159 0.2434 25.35%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.58 1.12 1.16 1.24 1.18 0.92 0.67 -
P/RPS 0.99 1.47 1.44 1.93 1.34 1.04 4.31 -21.72%
P/EPS 10.53 193.54 15.45 19.96 53.43 11.74 21.44 -11.16%
EY 9.50 0.52 6.47 5.01 1.87 8.52 4.66 12.59%
DY 5.25 4.21 9.13 6.25 6.36 5.43 26.12 -23.44%
P/NAPS 0.36 0.52 0.52 0.56 0.55 0.45 0.83 -12.98%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 23/11/07 29/11/06 14/11/05 23/11/04 11/11/03 - -
Price 0.29 0.97 1.31 1.16 1.10 0.95 0.00 -
P/RPS 0.50 1.27 1.63 1.81 1.25 1.08 0.00 -
P/EPS 5.26 167.62 17.45 18.67 49.81 12.13 0.00 -
EY 19.00 0.60 5.73 5.36 2.01 8.25 0.00 -
DY 10.50 4.86 8.08 6.68 6.82 5.26 0.00 -
P/NAPS 0.18 0.45 0.59 0.52 0.51 0.47 0.00 -

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