[OSK] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 22.45%
YoY- -38.32%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 526,672 812,165 846,585 870,842 913,816 1,236,583 1,231,306 -43.20%
PBT 39,808 168,186 221,732 274,524 260,700 446,642 487,498 -81.14%
Tax -15,260 -29,776 -42,788 -53,422 -77,096 -114,824 -126,264 -75.52%
NP 24,548 138,410 178,944 221,102 183,604 331,818 361,234 -83.32%
-
NP to SH 15,836 134,774 159,133 199,518 162,932 284,743 310,337 -86.21%
-
Tax Rate 38.33% 17.70% 19.30% 19.46% 29.57% 25.71% 25.90% -
Total Cost 502,124 673,755 667,641 649,740 730,212 904,765 870,072 -30.66%
-
Net Worth 1,395,385 1,370,255 1,349,173 1,517,789 1,530,730 1,498,861 1,275,764 6.15%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 48,248 43,242 64,862 - 128,107 85,050 -
Div Payout % - 35.80% 27.17% 32.51% - 44.99% 27.41% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,395,385 1,370,255 1,349,173 1,517,789 1,530,730 1,498,861 1,275,764 6.15%
NOSH 649,016 643,312 648,641 648,628 648,614 640,539 637,882 1.15%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.66% 17.04% 21.14% 25.39% 20.09% 26.83% 29.34% -
ROE 1.13% 9.84% 11.79% 13.15% 10.64% 19.00% 24.33% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 81.15 126.25 130.52 134.26 140.89 193.05 193.03 -43.85%
EPS 2.44 20.95 24.53 30.76 25.12 44.46 49.01 -86.44%
DPS 0.00 7.50 6.67 10.00 0.00 20.00 13.33 -
NAPS 2.15 2.13 2.08 2.34 2.36 2.34 2.00 4.93%
Adjusted Per Share Value based on latest NOSH - 648,637
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 25.14 38.76 40.40 41.56 43.61 59.02 58.77 -43.19%
EPS 0.76 6.43 7.59 9.52 7.78 13.59 14.81 -86.16%
DPS 0.00 2.30 2.06 3.10 0.00 6.11 4.06 -
NAPS 0.666 0.654 0.6439 0.7244 0.7306 0.7153 0.6089 6.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.93 0.99 1.42 61.81 71.53 90.19 90.58 -
P/RPS 1.15 0.78 1.09 46.04 50.77 46.72 46.93 -91.54%
P/EPS 38.11 4.73 5.79 200.94 284.75 202.89 186.18 -65.23%
EY 2.62 21.16 17.28 0.50 0.35 0.49 0.54 186.32%
DY 0.00 7.58 4.69 0.16 0.00 0.22 0.15 -
P/NAPS 0.43 0.46 0.68 26.41 30.31 38.54 45.29 -95.50%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 29/08/08 29/05/08 28/02/08 27/11/07 -
Price 1.34 0.88 0.93 56.37 69.20 73.47 92.13 -
P/RPS 1.65 0.70 0.71 41.99 49.12 38.06 47.73 -89.36%
P/EPS 54.92 4.20 3.79 183.26 275.48 165.27 189.37 -56.15%
EY 1.82 23.81 26.38 0.55 0.36 0.61 0.53 127.44%
DY 0.00 8.52 7.17 0.18 0.00 0.27 0.14 -
P/NAPS 0.62 0.41 0.45 24.09 29.32 31.40 46.07 -94.32%

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