[OSK] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
12-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 27.3%
YoY- -59.05%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 119,671 335,890 261,387 171,433 90,391 387,605 287,552 -44.28%
PBT 40,734 71,261 59,151 39,797 28,134 59,608 81,769 -37.18%
Tax -11,738 -10,191 -11,889 -10,704 -9,221 -34,371 -19,283 -28.19%
NP 28,996 61,070 47,262 29,093 18,913 25,237 62,486 -40.08%
-
NP to SH 24,773 45,401 40,206 24,076 18,913 25,237 62,486 -46.06%
-
Tax Rate 28.82% 14.30% 20.10% 26.90% 32.78% 57.66% 23.58% -
Total Cost 90,675 274,820 214,125 142,340 71,478 362,368 225,066 -45.48%
-
Net Worth 1,177,632 1,127,567 930,583 927,371 916,642 1,219,694 871,897 22.21%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 44,744 14,913 14,861 - 28,103 27,945 -
Div Payout % - 98.55% 37.09% 61.73% - 111.36% 44.72% -
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 1,177,632 1,127,567 930,583 927,371 916,642 1,219,694 871,897 22.21%
NOSH 610,172 596,596 596,528 594,469 580,153 562,071 558,908 6.03%
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 24.23% 18.18% 18.08% 16.97% 20.92% 6.51% 21.73% -
ROE 2.10% 4.03% 4.32% 2.60% 2.06% 2.07% 7.17% -
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 19.61 56.30 43.82 28.84 15.58 68.96 51.45 -47.46%
EPS 4.06 7.61 6.74 4.05 3.26 4.49 11.18 -49.13%
DPS 0.00 7.50 2.50 2.50 0.00 5.00 5.00 -
NAPS 1.93 1.89 1.56 1.56 1.58 2.17 1.56 15.25%
Adjusted Per Share Value based on latest NOSH - 607,411
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.71 16.03 12.47 8.18 4.31 18.50 13.72 -44.28%
EPS 1.18 2.17 1.92 1.15 0.90 1.20 2.98 -46.10%
DPS 0.00 2.14 0.71 0.71 0.00 1.34 1.33 -
NAPS 0.562 0.5381 0.4441 0.4426 0.4375 0.5821 0.4161 22.20%
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 52.48 37.13 40.43 45.10 49.76 56.37 56.37 -
P/RPS 267.58 65.95 92.27 156.39 319.37 81.74 109.57 81.44%
P/EPS 1,292.61 487.91 599.85 1,113.58 1,526.38 1,255.46 504.20 87.42%
EY 0.08 0.20 0.17 0.09 0.07 0.08 0.20 -45.74%
DY 0.00 0.20 0.06 0.06 0.00 0.09 0.09 -
P/NAPS 27.19 19.65 25.92 28.91 31.49 25.98 36.13 -17.27%
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 25/05/06 27/02/06 16/11/05 12/08/05 04/05/05 17/02/05 24/11/04 -
Price 51.70 50.93 37.32 44.71 46.26 58.31 59.09 -
P/RPS 263.61 90.46 85.17 155.04 296.91 84.56 114.85 74.08%
P/EPS 1,273.40 669.25 553.71 1,103.95 1,419.02 1,298.66 528.53 79.81%
EY 0.08 0.15 0.18 0.09 0.07 0.08 0.19 -43.85%
DY 0.00 0.15 0.07 0.06 0.00 0.09 0.08 -
P/NAPS 26.79 26.95 23.92 28.66 29.28 26.87 37.88 -20.63%

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