[OSK] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -15.31%
YoY- 79.9%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 519,116 535,256 478,684 335,890 348,516 342,866 361,564 27.24%
PBT 159,325 151,920 162,936 71,261 78,868 79,594 112,536 26.05%
Tax -42,677 -43,002 -46,952 -10,191 -15,852 -21,408 -36,884 10.20%
NP 116,648 108,918 115,984 61,070 63,016 58,186 75,652 33.43%
-
NP to SH 85,016 83,480 99,092 45,401 53,608 48,152 75,652 8.08%
-
Tax Rate 26.79% 28.31% 28.82% 14.30% 20.10% 26.90% 32.78% -
Total Cost 402,468 426,338 362,700 274,820 285,500 284,680 285,912 25.57%
-
Net Worth 1,179,201 1,177,751 1,177,632 1,127,567 930,583 927,371 916,642 18.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 40,522 61,023 - 44,744 19,884 29,723 - -
Div Payout % 47.66% 73.10% - 98.55% 37.09% 61.73% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,179,201 1,177,751 1,177,632 1,127,567 930,583 927,371 916,642 18.26%
NOSH 607,836 610,233 610,172 596,596 596,528 594,469 580,153 3.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 22.47% 20.35% 24.23% 18.18% 18.08% 16.97% 20.92% -
ROE 7.21% 7.09% 8.41% 4.03% 5.76% 5.19% 8.25% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 85.40 87.71 78.45 56.30 58.42 57.68 62.32 23.34%
EPS 13.99 13.68 16.24 7.61 8.99 8.10 13.04 4.79%
DPS 6.67 10.00 0.00 7.50 3.33 5.00 0.00 -
NAPS 1.94 1.93 1.93 1.89 1.56 1.56 1.58 14.65%
Adjusted Per Share Value based on latest NOSH - 611,176
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.78 25.55 22.85 16.03 16.63 16.36 17.26 27.23%
EPS 4.06 3.98 4.73 2.17 2.56 2.30 3.61 8.13%
DPS 1.93 2.91 0.00 2.14 0.95 1.42 0.00 -
NAPS 0.5628 0.5621 0.562 0.5381 0.4441 0.4426 0.4375 18.26%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 55.98 50.54 52.48 37.13 40.43 45.10 49.76 -
P/RPS 65.55 57.62 66.90 65.95 69.20 78.20 79.84 -12.30%
P/EPS 400.24 369.44 323.15 487.91 449.89 556.79 381.60 3.22%
EY 0.25 0.27 0.31 0.20 0.22 0.18 0.26 -2.57%
DY 0.12 0.20 0.00 0.20 0.08 0.11 0.00 -
P/NAPS 28.86 26.19 27.19 19.65 25.92 28.91 31.49 -5.64%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 25/05/06 27/02/06 16/11/05 12/08/05 04/05/05 -
Price 71.53 55.20 51.70 50.93 37.32 44.71 46.26 -
P/RPS 83.75 62.93 65.90 90.46 63.88 77.52 74.23 8.36%
P/EPS 511.42 403.51 318.35 669.25 415.28 551.98 354.75 27.58%
EY 0.20 0.25 0.31 0.15 0.24 0.18 0.28 -20.07%
DY 0.09 0.18 0.00 0.15 0.09 0.11 0.00 -
P/NAPS 36.87 28.60 26.79 26.95 23.92 28.66 29.28 16.59%

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