[OSKPROP] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
14-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 42.81%
YoY- 116.83%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 78,369 57,508 50,791 48,821 62,369 82,543 13,169 34.58%
PBT 9,485 2,000 4,547 6,474 3,617 11,383 4,171 14.65%
Tax -3,318 -1,917 -1,973 -3,098 -2,060 -3,739 -1,502 14.10%
NP 6,167 83 2,574 3,376 1,557 7,644 2,669 14.96%
-
NP to SH 6,289 88 2,574 3,376 1,557 7,644 2,669 15.34%
-
Tax Rate 34.98% 95.85% 43.39% 47.85% 56.95% 32.85% 36.01% -
Total Cost 72,202 57,425 48,217 45,445 60,812 74,899 10,500 37.85%
-
Net Worth 318,380 209,244 207,971 215,365 215,584 204,106 80,969 25.60%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 4,663 4,850 2,495 2,501 2,499 -
Div Payout % - - 181.16% 143.68% 160.26% 32.72% 93.63% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 318,380 209,244 207,971 215,365 215,584 204,106 80,969 25.60%
NOSH 196,531 97,777 93,260 97,011 99,807 100,052 99,962 11.91%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.87% 0.14% 5.07% 6.92% 2.50% 9.26% 20.27% -
ROE 1.98% 0.04% 1.24% 1.57% 0.72% 3.75% 3.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 39.88 58.82 54.46 50.32 62.49 82.50 13.17 20.26%
EPS 3.20 0.09 2.76 3.48 1.56 7.64 2.67 3.06%
DPS 0.00 0.00 5.00 5.00 2.50 2.50 2.50 -
NAPS 1.62 2.14 2.23 2.22 2.16 2.04 0.81 12.23%
Adjusted Per Share Value based on latest NOSH - 94,579
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 23.68 17.38 15.35 14.75 18.85 24.95 3.98 34.57%
EPS 1.90 0.03 0.78 1.02 0.47 2.31 0.81 15.25%
DPS 0.00 0.00 1.41 1.47 0.75 0.76 0.76 -
NAPS 0.9622 0.6324 0.6285 0.6509 0.6515 0.6168 0.2447 25.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.58 1.12 1.16 1.24 1.18 0.92 0.67 -
P/RPS 1.45 1.90 2.13 2.46 1.89 1.12 5.09 -18.86%
P/EPS 18.13 1,244.44 42.03 35.63 75.64 12.04 25.09 -5.26%
EY 5.52 0.08 2.38 2.81 1.32 8.30 3.99 5.55%
DY 0.00 0.00 4.31 4.03 2.12 2.72 3.73 -
P/NAPS 0.36 0.52 0.52 0.56 0.55 0.45 0.83 -12.98%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 23/11/07 29/11/06 14/11/05 23/11/04 11/11/03 29/10/02 -
Price 0.29 0.97 1.31 1.16 1.10 0.95 0.73 -
P/RPS 0.73 1.65 2.41 2.31 1.76 1.15 5.54 -28.64%
P/EPS 9.06 1,077.78 47.46 33.33 70.51 12.43 27.34 -16.79%
EY 11.03 0.09 2.11 3.00 1.42 8.04 3.66 20.16%
DY 0.00 0.00 3.82 4.31 2.27 2.63 3.42 -
P/NAPS 0.18 0.45 0.59 0.52 0.51 0.47 0.90 -23.50%

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