[OSKPROP] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 172.37%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Revenue 68,917 73,007 74,314 108,348 12,980 8,886 69,532 0.00%
PBT 4,783 10,371 7,358 11,867 5,051 4,702 38,066 2.25%
Tax -1,724 -2,570 -3,300 -3,568 -2,004 -957 -961 -0.62%
NP 3,059 7,801 4,058 8,299 3,047 3,745 37,105 2.71%
-
NP to SH 3,059 7,801 4,058 8,299 3,047 3,745 37,105 2.71%
-
Tax Rate 36.04% 24.78% 44.85% 30.07% 39.68% 20.35% 2.52% -
Total Cost 65,858 65,206 70,256 100,049 9,933 5,141 32,427 -0.75%
-
Net Worth 208,907 222,885 217,892 204,975 155,846 210,980 197,559 -0.05%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Div 9,326 9,775 4,997 7,499 4,995 29,997 - -100.00%
Div Payout % 304.88% 125.31% 123.15% 90.36% 163.93% 800.99% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Net Worth 208,907 222,885 217,892 204,975 155,846 210,980 197,559 -0.05%
NOSH 93,262 97,756 99,950 99,987 99,901 99,990 100,283 0.07%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
NP Margin 4.44% 10.69% 5.46% 7.66% 23.47% 42.14% 53.36% -
ROE 1.46% 3.50% 1.86% 4.05% 1.96% 1.78% 18.78% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 73.90 74.68 74.35 108.36 12.99 8.89 69.34 -0.06%
EPS 3.28 7.98 4.06 8.30 3.05 3.75 37.10 2.64%
DPS 10.00 10.00 5.00 7.50 5.00 30.00 0.00 -100.00%
NAPS 2.24 2.28 2.18 2.05 1.56 2.11 1.97 -0.13%
Adjusted Per Share Value based on latest NOSH - 99,242
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
RPS 20.83 22.06 22.46 32.74 3.92 2.69 21.01 0.00%
EPS 0.92 2.36 1.23 2.51 0.92 1.13 11.21 2.72%
DPS 2.82 2.95 1.51 2.27 1.51 9.07 0.00 -100.00%
NAPS 0.6313 0.6736 0.6585 0.6195 0.471 0.6376 0.597 -0.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 1.28 1.35 1.08 1.00 0.87 3.26 0.00 -
P/RPS 1.73 1.81 1.45 0.92 6.70 36.68 0.00 -100.00%
P/EPS 39.02 16.92 26.60 12.05 37.81 87.04 0.00 -100.00%
EY 2.56 5.91 3.76 8.30 2.65 1.15 0.00 -100.00%
DY 7.81 7.41 4.63 7.50 5.75 9.20 0.00 -100.00%
P/NAPS 0.57 0.59 0.50 0.49 0.44 1.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 CAGR
Date 15/02/07 22/02/06 17/02/05 13/02/04 27/02/03 27/02/01 25/02/00 -
Price 1.30 1.37 1.05 0.94 0.73 3.26 4.72 -
P/RPS 1.76 1.83 1.41 0.87 5.62 36.68 6.81 1.46%
P/EPS 39.63 17.17 25.86 11.33 31.72 87.04 12.76 -1.21%
EY 2.52 5.82 3.87 8.83 3.15 1.15 7.84 1.22%
DY 7.69 7.30 4.76 7.98 6.85 9.20 0.00 -100.00%
P/NAPS 0.58 0.60 0.48 0.46 0.37 1.55 2.40 1.53%

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