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

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
04-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -19.51%
YoY- -72.4%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 335,890 361,440 359,863 363,630 387,605 396,857 431,667 -15.36%
PBT 71,261 36,450 23,905 50,208 59,068 118,414 141,268 -36.55%
Tax -14,252 -30,498 -32,431 -29,894 -33,831 -30,955 -40,901 -50.38%
NP 57,009 5,952 -8,526 20,314 25,237 87,459 100,367 -31.34%
-
NP to SH 45,401 2,957 -9,482 20,314 25,237 87,459 100,367 -40.98%
-
Tax Rate 20.00% 83.67% 135.67% 59.54% 57.27% 26.14% 28.95% -
Total Cost 278,881 355,488 368,389 343,316 362,368 309,398 331,300 -10.81%
-
Net Worth 1,362,923 956,760 947,562 916,642 851,242 899,681 872,501 34.51%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 45,744 15,185 15,185 29,476 29,476 53,911 53,911 -10.34%
Div Payout % 100.76% 513.54% 0.00% 145.10% 116.80% 61.64% 53.71% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,362,923 956,760 947,562 916,642 851,242 899,681 872,501 34.51%
NOSH 611,176 613,307 607,411 580,153 571,303 576,718 589,527 2.42%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.97% 1.65% -2.37% 5.59% 6.51% 22.04% 23.25% -
ROE 3.33% 0.31% -1.00% 2.22% 2.96% 9.72% 11.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 54.96 58.93 59.25 62.68 67.85 68.81 73.22 -17.36%
EPS 7.43 0.48 -1.56 3.50 4.42 15.16 17.02 -42.36%
DPS 7.48 2.48 2.50 5.00 5.16 9.35 9.14 -12.47%
NAPS 2.23 1.56 1.56 1.58 1.49 1.56 1.48 31.33%
Adjusted Per Share Value based on latest NOSH - 580,153
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.03 17.25 17.17 17.35 18.50 18.94 20.60 -15.35%
EPS 2.17 0.14 -0.45 0.97 1.20 4.17 4.79 -40.92%
DPS 2.18 0.72 0.72 1.41 1.41 2.57 2.57 -10.36%
NAPS 0.6505 0.4566 0.4522 0.4375 0.4063 0.4294 0.4164 34.52%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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 67.56 68.60 76.12 79.39 83.09 81.92 82.83 -12.67%
P/EPS 499.83 8,385.54 -2,889.08 1,421.11 1,276.08 371.71 356.24 25.25%
EY 0.20 0.01 -0.03 0.07 0.08 0.27 0.28 -20.04%
DY 0.20 0.06 0.06 0.10 0.09 0.17 0.15 21.07%
P/NAPS 16.65 25.92 28.91 31.49 37.83 36.13 40.98 -45.05%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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 92.67 63.33 75.47 73.81 85.95 85.87 81.23 9.15%
P/EPS 685.61 7,740.50 -2,864.10 1,321.15 1,320.00 389.65 349.37 56.55%
EY 0.15 0.01 -0.03 0.08 0.08 0.26 0.29 -35.48%
DY 0.15 0.07 0.06 0.11 0.09 0.16 0.15 0.00%
P/NAPS 22.84 23.92 28.66 29.28 39.13 37.88 40.19 -31.31%

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