[OSKPROP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 131.07%
YoY- 92.24%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 50,791 42,078 21,820 73,007 48,821 33,127 16,963 107.60%
PBT 4,547 3,841 3,444 10,371 6,474 4,649 3,326 23.15%
Tax -1,973 -1,501 -1,026 -2,570 -3,098 -2,285 -1,271 34.03%
NP 2,574 2,340 2,418 7,801 3,376 2,364 2,055 16.18%
-
NP to SH 2,574 2,340 2,418 7,801 3,376 2,364 2,055 16.18%
-
Tax Rate 43.39% 39.08% 29.79% 24.78% 47.85% 49.15% 38.21% -
Total Cost 48,217 39,738 19,402 65,206 45,445 30,763 14,908 118.54%
-
Net Worth 207,971 211,625 214,725 222,885 215,365 213,744 220,536 -3.83%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,663 4,661 - 9,775 4,850 4,924 - -
Div Payout % 181.16% 199.20% - 125.31% 143.68% 208.33% - -
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 207,971 211,625 214,725 222,885 215,365 213,744 220,536 -3.83%
NOSH 93,260 93,227 93,359 97,756 97,011 98,499 100,243 -4.69%
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 5.07% 5.56% 11.08% 10.69% 6.92% 7.14% 12.11% -
ROE 1.24% 1.11% 1.13% 3.50% 1.57% 1.11% 0.93% -
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 54.46 45.13 23.37 74.68 50.32 33.63 16.92 117.84%
EPS 2.76 2.51 2.59 7.98 3.48 2.40 2.05 21.90%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 2.23 2.27 2.30 2.28 2.22 2.17 2.20 0.90%
Adjusted Per Share Value based on latest NOSH - 99,887
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.35 12.72 6.59 22.06 14.75 10.01 5.13 107.50%
EPS 0.78 0.71 0.73 2.36 1.02 0.71 0.62 16.52%
DPS 1.41 1.41 0.00 2.95 1.47 1.49 0.00 -
NAPS 0.6285 0.6396 0.6489 0.6736 0.6509 0.646 0.6665 -3.83%
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 1.16 1.26 1.24 1.35 1.24 1.18 0.95 -
P/RPS 2.13 2.79 5.31 1.81 2.46 3.51 5.61 -47.53%
P/EPS 42.03 50.20 47.88 16.92 35.63 49.17 46.34 -6.29%
EY 2.38 1.99 2.09 5.91 2.81 2.03 2.16 6.67%
DY 4.31 3.97 0.00 7.41 4.03 4.24 0.00 -
P/NAPS 0.52 0.56 0.54 0.59 0.56 0.54 0.43 13.49%
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 28/08/06 24/05/06 22/02/06 14/11/05 11/08/05 04/05/05 -
Price 1.31 1.20 1.28 1.37 1.16 1.14 0.88 -
P/RPS 2.41 2.66 5.48 1.83 2.31 3.39 5.20 -40.08%
P/EPS 47.46 47.81 49.42 17.17 33.33 47.50 42.93 6.90%
EY 2.11 2.09 2.02 5.82 3.00 2.11 2.33 -6.39%
DY 3.82 4.17 0.00 7.30 4.31 4.39 0.00 -
P/NAPS 0.59 0.53 0.56 0.60 0.52 0.53 0.40 29.54%

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