[OSK] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 131.19%
YoY- -96.62%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,007,480 1,084,105 463,840 361,440 396,857 261,255 246,709 26.40%
PBT 247,316 407,768 131,604 36,450 118,414 36,796 53,557 29.01%
Tax -52,217 -93,234 -30,310 -30,498 -30,955 -18,013 -13,085 25.91%
NP 195,099 314,534 101,294 5,952 87,459 18,783 40,472 29.94%
-
NP to SH 171,339 268,492 68,957 2,957 87,459 18,783 40,472 27.16%
-
Tax Rate 21.11% 22.86% 23.03% 83.67% 26.14% 48.95% 24.43% -
Total Cost 812,381 769,571 362,546 355,488 309,398 242,472 206,237 25.64%
-
Net Worth 1,349,244 1,294,333 1,180,184 956,760 899,681 487,500 690,981 11.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 97,179 109,929 61,075 15,185 53,911 24,273 38,428 16.70%
Div Payout % 56.72% 40.94% 88.57% 513.54% 61.64% 129.23% 94.95% -
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 1,349,244 1,294,333 1,180,184 956,760 899,681 487,500 690,981 11.78%
NOSH 648,675 647,166 608,342 613,307 576,718 487,500 505,546 4.23%
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 19.37% 29.01% 21.84% 1.65% 22.04% 7.19% 16.40% -
ROE 12.70% 20.74% 5.84% 0.31% 9.72% 3.85% 5.86% -
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 155.31 167.52 76.25 58.93 68.81 53.59 48.80 21.26%
EPS 26.41 41.49 11.34 0.48 15.16 3.85 8.01 21.97%
DPS 15.00 16.99 10.00 2.48 9.35 4.98 7.50 12.23%
NAPS 2.08 2.00 1.94 1.56 1.56 1.00 1.3668 7.24%
Adjusted Per Share Value based on latest NOSH - 613,307
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 48.08 51.74 22.14 17.25 18.94 12.47 11.77 26.40%
EPS 8.18 12.81 3.29 0.14 4.17 0.90 1.93 27.18%
DPS 4.64 5.25 2.91 0.72 2.57 1.16 1.83 16.75%
NAPS 0.6439 0.6177 0.5633 0.4566 0.4294 0.2327 0.3298 11.78%
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 1.42 90.58 55.98 40.43 56.37 63.76 60.26 -
P/RPS 0.91 54.07 73.42 68.60 81.92 118.98 123.48 -55.85%
P/EPS 5.38 218.33 493.86 8,385.54 371.71 1,654.85 752.72 -56.07%
EY 18.60 0.46 0.20 0.01 0.27 0.06 0.13 128.52%
DY 10.56 0.19 0.18 0.06 0.17 0.08 0.12 110.75%
P/NAPS 0.68 45.29 28.86 25.92 36.13 63.76 44.09 -50.07%
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 27/11/08 27/11/07 29/11/06 16/11/05 24/11/04 12/11/03 29/10/02 -
Price 0.93 92.13 71.53 37.32 59.09 68.81 58.31 -
P/RPS 0.60 55.00 93.81 63.33 85.87 128.40 119.49 -58.58%
P/EPS 3.52 222.07 631.04 7,740.50 389.65 1,785.92 728.37 -58.84%
EY 28.40 0.45 0.16 0.01 0.26 0.06 0.14 142.20%
DY 16.13 0.18 0.14 0.07 0.16 0.07 0.13 123.16%
P/NAPS 0.45 46.07 36.87 23.92 37.88 68.81 42.66 -53.13%

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