[OSKPROP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 6.04%
YoY- 348.59%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 68,917 73,007 74,314 108,348 13,829 13,270 42,889 8.22%
PBT 4,782 10,371 7,358 11,867 3,252 6,048 30,245 -26.45%
Tax -1,724 -2,570 -3,300 -3,568 -1,402 -2,083 -8,607 -23.49%
NP 3,058 7,801 4,058 8,299 1,850 3,965 21,638 -27.81%
-
NP to SH 3,058 7,801 4,058 8,299 1,850 3,965 21,638 -27.81%
-
Tax Rate 36.05% 24.78% 44.85% 30.07% 43.11% 34.44% 28.46% -
Total Cost 65,859 65,206 70,256 100,049 11,979 9,305 21,251 20.73%
-
Net Worth 208,923 227,742 218,087 203,446 202,222 210,259 216,832 -0.61%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,538 9,822 5,000 7,464 19,964 14,947 - -
Div Payout % 311.92% 125.91% 123.24% 89.95% 1,079.18% 376.98% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 208,923 227,742 218,087 203,446 202,222 210,259 216,832 -0.61%
NOSH 93,269 99,887 100,040 99,242 101,111 99,649 99,464 -1.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.44% 10.69% 5.46% 7.66% 13.38% 29.88% 50.45% -
ROE 1.46% 3.43% 1.86% 4.08% 0.91% 1.89% 9.98% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 73.89 73.09 74.28 109.18 13.68 13.32 43.12 9.38%
EPS 3.28 7.81 4.06 8.36 1.83 3.98 21.75 -27.03%
DPS 10.23 9.83 5.00 7.50 20.00 15.00 0.00 -
NAPS 2.24 2.28 2.18 2.05 2.00 2.11 2.18 0.45%
Adjusted Per Share Value based on latest NOSH - 99,242
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.83 22.06 22.46 32.74 4.18 4.01 12.96 8.22%
EPS 0.92 2.36 1.23 2.51 0.56 1.20 6.54 -27.87%
DPS 2.88 2.97 1.51 2.26 6.03 4.52 0.00 -
NAPS 0.6314 0.6883 0.6591 0.6148 0.6111 0.6354 0.6553 -0.61%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 21/12/00 -
Price 1.28 1.35 1.08 1.00 0.87 3.26 3.26 -
P/RPS 1.73 1.85 1.45 0.92 6.36 24.48 7.56 -21.78%
P/EPS 39.04 17.29 26.62 11.96 47.55 81.93 14.99 17.28%
EY 2.56 5.79 3.76 8.36 2.10 1.22 6.67 -14.74%
DY 7.99 7.28 4.63 7.50 22.99 4.60 0.00 -
P/NAPS 0.57 0.59 0.50 0.49 0.44 1.55 1.50 -14.88%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 22/02/06 17/02/05 13/02/04 - - 27/02/01 -
Price 1.30 1.37 1.05 0.94 0.00 0.00 3.26 -
P/RPS 1.76 1.87 1.41 0.86 0.00 0.00 7.56 -21.55%
P/EPS 39.65 17.54 25.89 11.24 0.00 0.00 14.99 17.59%
EY 2.52 5.70 3.86 8.90 0.00 0.00 6.67 -14.96%
DY 7.87 7.18 4.76 7.98 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.48 0.46 0.00 0.00 1.50 -14.64%

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