[OSK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Cumulative Result
Revenue	335,890	261,387	171,433	90,391	387,605	287,552	199,175	41.54%
YoY %	28.50%	52.47%	89.66%	-76.68%	34.79%	44.37%	-	-
Horiz. %	168.64%	131.23%	86.07%	45.38%	194.61%	144.37%	100.00%	-
PBT	71,261	59,151	39,797	28,134	59,608	81,769	74,960	-3.30%
YoY %	20.47%	48.63%	41.46%	-52.80%	-27.10%	9.08%	-	-
Horiz. %	95.07%	78.91%	53.09%	37.53%	79.52%	109.08%	100.00%	-
Tax	-10,191	-11,889	-10,704	-9,221	-34,371	-19,283	-16,165	-26.41%
YoY %	14.28%	-11.07%	-16.08%	73.17%	-78.25%	-19.29%	-	-
Horiz. %	63.04%	73.55%	66.22%	57.04%	212.63%	119.29%	100.00%	-
NP	61,070	47,262	29,093	18,913	25,237	62,486	58,795	2.55%
YoY %	29.22%	62.45%	53.83%	-25.06%	-59.61%	6.28%	-	-
Horiz. %	103.87%	80.38%	49.48%	32.17%	42.92%	106.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,401	40,206	24,076	18,913	25,237	62,486	58,795	-15.79%
YoY %	12.92%	67.00%	27.30%	-25.06%	-59.61%	6.28%	-	-
Horiz. %	77.22%	68.38%	40.95%	32.17%	42.92%	106.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.30%	20.10%	26.90%	32.78%	57.66%	23.58%	21.56%	-
YoY %	-28.86%	-25.28%	-17.94%	-43.15%	144.53%	9.37%	-	-
Horiz. %	66.33%	93.23%	124.77%	152.04%	267.44%	109.37%	100.00%	-
Total Cost	274,820	214,125	142,340	71,478	362,368	225,066	140,380	56.30%
YoY %	28.35%	50.43%	99.14%	-80.27%	61.01%	60.33%	-	-
Horiz. %	195.77%	152.53%	101.40%	50.92%	258.13%	160.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,127,567	930,583	927,371	916,642	1,219,694	871,897	813,239	24.26%
YoY %	21.17%	0.35%	1.17%	-24.85%	39.89%	7.21%	-	-
Horiz. %	138.65%	114.43%	114.03%	112.71%	149.98%	107.21%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	44,744	14,913	14,861	-	28,103	27,945	27,474	38.30%
YoY %	200.03%	0.35%	0.00%	-	0.57%	1.71%	-	-
Horiz. %	162.86%	54.28%	54.09%	-	102.29%	101.71%	100.00%	-
Div Payout %	98.55%	37.09%	61.73%	-	111.36%	44.72%	46.73%	-
YoY %	165.71%	-39.92%	0.00%	-	149.02%	-4.30%	-	-
Horiz. %	210.89%	79.37%	132.10%	-	238.31%	95.70%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	1,127,567	930,583	927,371	916,642	1,219,694	871,897	813,239	24.26%
YoY %	21.17%	0.35%	1.17%	-24.85%	39.89%	7.21%	-	-
Horiz. %	138.65%	114.43%	114.03%	112.71%	149.98%	107.21%	100.00%	-
NOSH	596,596	596,528	594,469	580,153	562,071	558,908	549,485	5.62%
YoY %	0.01%	0.35%	2.47%	3.22%	0.57%	1.71%	-	-
Horiz. %	108.57%	108.56%	108.19%	105.58%	102.29%	101.71%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	18.18%	18.08%	16.97%	20.92%	6.51%	21.73%	29.52%	-
YoY %	0.55%	6.54%	-18.88%	221.35%	-70.04%	-26.39%	-	-
Horiz. %	61.59%	61.25%	57.49%	70.87%	22.05%	73.61%	100.00%	-
ROE	4.03%	4.32%	2.60%	2.06%	2.07%	7.17%	7.23%	-
YoY %	-6.71%	66.15%	26.21%	-0.48%	-71.13%	-0.83%	-	-
Horiz. %	55.74%	59.75%	35.96%	28.49%	28.63%	99.17%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	56.30	43.82	28.84	15.58	68.96	51.45	36.25	34.00%
YoY %	28.48%	51.94%	85.11%	-77.41%	34.03%	41.93%	-	-
Horiz. %	155.31%	120.88%	79.56%	42.98%	190.23%	141.93%	100.00%	-
EPS	7.61	6.74	4.05	3.26	4.49	11.18	10.70	-20.27%
YoY %	12.91%	66.42%	24.23%	-27.39%	-59.84%	4.49%	-	-
Horiz. %	71.12%	62.99%	37.85%	30.47%	41.96%	104.49%	100.00%	-
DPS	7.50	2.50	2.50	0.00	5.00	5.00	5.00	30.94%
YoY %	200.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	50.00%	50.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.89	1.56	1.56	1.58	2.17	1.56	1.48	17.65%
YoY %	21.15%	0.00%	-1.27%	-27.19%	39.10%	5.41%	-	-
Horiz. %	127.70%	105.41%	105.41%	106.76%	146.62%	105.41%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 580,153
RPS	16.03	12.47	8.18	4.31	18.50	13.72	9.51	41.49%
YoY %	28.55%	52.44%	89.79%	-76.70%	34.84%	44.27%	-	-
Horiz. %	168.56%	131.13%	86.01%	45.32%	194.53%	144.27%	100.00%	-
EPS	2.17	1.92	1.15	0.90	1.20	2.98	2.81	-15.78%
YoY %	13.02%	66.96%	27.78%	-25.00%	-59.73%	6.05%	-	-
Horiz. %	77.22%	68.33%	40.93%	32.03%	42.70%	106.05%	100.00%	-
DPS	2.14	0.71	0.71	0.00	1.34	1.33	1.31	38.58%
YoY %	201.41%	0.00%	0.00%	0.00%	0.75%	1.53%	-	-
Horiz. %	163.36%	54.20%	54.20%	0.00%	102.29%	101.53%	100.00%	-
NAPS	0.5381	0.4441	0.4426	0.4375	0.5821	0.4161	0.3881	24.26%
YoY %	21.17%	0.34%	1.17%	-24.84%	39.89%	7.21%	-	-
Horiz. %	138.65%	114.43%	114.04%	112.73%	149.99%	107.21%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	37.13	40.43	45.10	49.76	56.37	56.37	60.65	-
P/RPS	65.95	92.27	156.39	319.37	81.74	109.57	167.32	-46.15%
YoY %	-28.52%	-41.00%	-51.03%	290.71%	-25.40%	-34.51%	-	-
Horiz. %	39.42%	55.15%	93.47%	190.87%	48.85%	65.49%	100.00%	-
P/EPS	487.91	599.85	1,113.58	1,526.38	1,255.46	504.20	566.82	-9.48%
YoY %	-18.66%	-46.13%	-27.04%	21.58%	149.00%	-11.05%	-	-
Horiz. %	86.08%	105.83%	196.46%	269.29%	221.49%	88.95%	100.00%	-
EY	0.20	0.17	0.09	0.07	0.08	0.20	0.18	7.25%
YoY %	17.65%	88.89%	28.57%	-12.50%	-60.00%	11.11%	-	-
Horiz. %	111.11%	94.44%	50.00%	38.89%	44.44%	111.11%	100.00%	-
DY	0.20	0.06	0.06	0.00	0.09	0.09	0.08	83.89%
YoY %	233.33%	0.00%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	250.00%	75.00%	75.00%	0.00%	112.50%	112.50%	100.00%	-
P/NAPS	19.65	25.92	28.91	31.49	25.98	36.13	40.98	-38.65%
YoY %	-24.19%	-10.34%	-8.19%	21.21%	-28.09%	-11.84%	-	-
Horiz. %	47.95%	63.25%	70.55%	76.84%	63.40%	88.16%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/02/06	16/11/05	12/08/05	04/05/05	17/02/05	24/11/04	12/08/04	-
Price	50.93	37.32	44.71	46.26	58.31	59.09	59.48	-
P/RPS	90.46	85.17	155.04	296.91	84.56	114.85	164.09	-32.69%
YoY %	6.21%	-45.07%	-47.78%	251.12%	-26.37%	-30.01%	-	-
Horiz. %	55.13%	51.90%	94.48%	180.94%	51.53%	69.99%	100.00%	-
P/EPS	669.25	553.71	1,103.95	1,419.02	1,298.66	528.53	555.89	13.13%
YoY %	20.87%	-49.84%	-22.20%	9.27%	145.71%	-4.92%	-	-
Horiz. %	120.39%	99.61%	198.59%	255.27%	233.62%	95.08%	100.00%	-
EY	0.15	0.18	0.09	0.07	0.08	0.19	0.18	-11.41%
YoY %	-16.67%	100.00%	28.57%	-12.50%	-57.89%	5.56%	-	-
Horiz. %	83.33%	100.00%	50.00%	38.89%	44.44%	105.56%	100.00%	-
DY	0.15	0.07	0.06	0.00	0.09	0.08	0.08	51.88%
YoY %	114.29%	16.67%	0.00%	0.00%	12.50%	0.00%	-	-
Horiz. %	187.50%	87.50%	75.00%	0.00%	112.50%	100.00%	100.00%	-
P/NAPS	26.95	23.92	28.66	29.28	26.87	37.88	40.19	-23.33%
YoY %	12.67%	-16.54%	-2.12%	8.97%	-29.07%	-5.75%	-	-
Horiz. %	67.06%	59.52%	71.31%	72.85%	66.86%	94.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos