[OSK] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 12.92%
YoY- 79.9%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 812,165 1,236,583 549,962 335,890 387,605 343,766 221,529 24.15%
PBT 168,186 446,642 161,638 71,261 59,608 80,273 50,707 22.09%
Tax -29,776 -114,824 -30,544 -10,191 -34,371 -29,767 -12,479 15.58%
NP 138,410 331,818 131,094 61,070 25,237 50,506 38,228 23.89%
-
NP to SH 134,774 284,743 99,501 45,401 25,237 50,506 38,228 23.34%
-
Tax Rate 17.70% 25.71% 18.90% 14.30% 57.66% 37.08% 24.61% -
Total Cost 673,755 904,765 418,868 274,820 362,368 293,260 183,301 24.20%
-
Net Worth 1,370,255 1,498,861 1,223,223 1,127,567 1,219,694 706,207 680,779 12.35%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 48,248 128,107 76,071 44,744 28,103 36,527 25,028 11.54%
Div Payout % 35.80% 44.99% 76.45% 98.55% 111.36% 72.32% 65.47% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,370,255 1,498,861 1,223,223 1,127,567 1,219,694 706,207 680,779 12.35%
NOSH 643,312 640,539 608,568 596,596 562,071 487,039 500,572 4.26%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 17.04% 26.83% 23.84% 18.18% 6.51% 14.69% 17.26% -
ROE 9.84% 19.00% 8.13% 4.03% 2.07% 7.15% 5.62% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 126.25 193.05 90.37 56.30 68.96 70.58 44.26 19.06%
EPS 20.95 44.46 16.35 7.61 4.49 10.37 7.63 18.31%
DPS 7.50 20.00 12.50 7.50 5.00 7.50 5.00 6.98%
NAPS 2.13 2.34 2.01 1.89 2.17 1.45 1.36 7.75%
Adjusted Per Share Value based on latest NOSH - 611,176
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 38.76 59.02 26.25 16.03 18.50 16.41 10.57 24.15%
EPS 6.43 13.59 4.75 2.17 1.20 2.41 1.82 23.38%
DPS 2.30 6.11 3.63 2.14 1.34 1.74 1.19 11.59%
NAPS 0.654 0.7153 0.5838 0.5381 0.5821 0.337 0.3249 12.35%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.99 90.19 76.20 37.13 56.37 65.31 55.59 -
P/RPS 0.78 46.72 84.32 65.95 81.74 92.53 125.61 -57.09%
P/EPS 4.73 202.89 466.06 487.91 1,255.46 629.80 727.92 -56.76%
EY 21.16 0.49 0.21 0.20 0.08 0.16 0.14 130.62%
DY 7.58 0.22 0.16 0.20 0.09 0.11 0.09 109.22%
P/NAPS 0.46 38.54 37.91 19.65 25.98 45.04 40.88 -52.62%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 27/02/06 17/02/05 12/02/04 26/02/03 -
Price 0.88 73.47 101.85 50.93 58.31 73.09 54.43 -
P/RPS 0.70 38.06 112.70 90.46 84.56 103.55 122.99 -57.71%
P/EPS 4.20 165.27 622.94 669.25 1,298.66 704.82 712.73 -57.46%
EY 23.81 0.61 0.16 0.15 0.08 0.14 0.14 135.19%
DY 8.52 0.27 0.12 0.15 0.09 0.10 0.09 113.33%
P/NAPS 0.41 31.40 50.67 26.95 26.87 50.41 40.02 -53.36%

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