[OSKPROP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
11-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -42.48%
YoY- -32.65%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 87,280 73,007 65,094 66,254 67,852 74,314 83,158 3.28%
PBT 13,776 10,371 8,632 9,298 13,304 7,358 4,822 101.46%
Tax -4,104 -2,570 -4,130 -4,570 -5,084 -3,300 -2,746 30.75%
NP 9,672 7,801 4,501 4,728 8,220 4,058 2,076 179.21%
-
NP to SH 9,672 7,801 4,501 4,728 8,220 4,058 2,076 179.21%
-
Tax Rate 29.79% 24.78% 47.85% 49.15% 38.21% 44.85% 56.95% -
Total Cost 77,608 65,206 60,593 61,526 59,632 70,256 81,082 -2.87%
-
Net Worth 214,725 222,885 215,365 213,744 220,536 217,892 215,584 -0.26%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 9,775 6,467 9,849 - 4,997 3,326 -
Div Payout % - 125.31% 143.68% 208.33% - 123.15% 160.26% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 214,725 222,885 215,365 213,744 220,536 217,892 215,584 -0.26%
NOSH 93,359 97,756 97,011 98,499 100,243 99,950 99,807 -4.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.08% 10.69% 6.92% 7.14% 12.11% 5.46% 2.50% -
ROE 4.50% 3.50% 2.09% 2.21% 3.73% 1.86% 0.96% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 93.49 74.68 67.10 67.26 67.69 74.35 83.32 7.98%
EPS 10.36 7.98 4.64 4.80 8.20 4.06 2.08 191.93%
DPS 0.00 10.00 6.67 10.00 0.00 5.00 3.33 -
NAPS 2.30 2.28 2.22 2.17 2.20 2.18 2.16 4.27%
Adjusted Per Share Value based on latest NOSH - 96,562
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.38 22.06 19.67 20.02 20.51 22.46 25.13 3.29%
EPS 2.92 2.36 1.36 1.43 2.48 1.23 0.63 178.24%
DPS 0.00 2.95 1.95 2.98 0.00 1.51 1.01 -
NAPS 0.6489 0.6736 0.6509 0.646 0.6665 0.6585 0.6515 -0.26%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.24 1.35 1.24 1.18 0.95 1.08 1.18 -
P/RPS 1.33 1.81 1.85 1.75 1.40 1.45 1.42 -4.27%
P/EPS 11.97 16.92 26.72 24.58 11.59 26.60 56.73 -64.59%
EY 8.35 5.91 3.74 4.07 8.63 3.76 1.76 182.61%
DY 0.00 7.41 5.38 8.47 0.00 4.63 2.82 -
P/NAPS 0.54 0.59 0.56 0.54 0.43 0.50 0.55 -1.21%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 14/11/05 11/08/05 04/05/05 17/02/05 23/11/04 -
Price 1.28 1.37 1.16 1.14 0.88 1.05 1.10 -
P/RPS 1.37 1.83 1.73 1.69 1.30 1.41 1.32 2.51%
P/EPS 12.36 17.17 25.00 23.75 10.73 25.86 52.88 -62.08%
EY 8.09 5.82 4.00 4.21 9.32 3.87 1.89 163.86%
DY 0.00 7.30 5.75 8.77 0.00 4.76 3.03 -
P/NAPS 0.56 0.60 0.52 0.53 0.40 0.48 0.51 6.43%

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