[OSK] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -8.25%
YoY- 186.17%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 846,585 870,842 913,816 1,236,583 1,231,306 1,201,020 1,151,988 -18.51%
PBT 221,732 274,524 260,700 446,642 487,498 507,100 466,912 -39.04%
Tax -42,788 -53,422 -77,096 -114,824 -126,264 -130,036 -126,132 -51.26%
NP 178,944 221,102 183,604 331,818 361,234 377,064 340,780 -34.83%
-
NP to SH 159,133 199,518 162,932 284,743 310,337 323,466 303,676 -34.92%
-
Tax Rate 19.30% 19.46% 29.57% 25.71% 25.90% 25.64% 27.01% -
Total Cost 667,641 649,740 730,212 904,765 870,072 823,956 811,208 -12.14%
-
Net Worth 1,349,173 1,517,789 1,530,730 1,498,861 1,275,764 1,266,522 1,323,789 1.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 43,242 64,862 - 128,107 85,050 126,652 - -
Div Payout % 27.17% 32.51% - 44.99% 27.41% 39.15% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,349,173 1,517,789 1,530,730 1,498,861 1,275,764 1,266,522 1,323,789 1.27%
NOSH 648,641 648,628 648,614 640,539 637,882 633,261 621,497 2.88%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 21.14% 25.39% 20.09% 26.83% 29.34% 31.40% 29.58% -
ROE 11.79% 13.15% 10.64% 19.00% 24.33% 25.54% 22.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 130.52 134.26 140.89 193.05 193.03 189.66 185.36 -20.80%
EPS 24.53 30.76 25.12 44.46 49.01 51.08 48.88 -36.77%
DPS 6.67 10.00 0.00 20.00 13.33 20.00 0.00 -
NAPS 2.08 2.34 2.36 2.34 2.00 2.00 2.13 -1.56%
Adjusted Per Share Value based on latest NOSH - 647,472
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 40.40 41.56 43.61 59.02 58.77 57.32 54.98 -18.52%
EPS 7.59 9.52 7.78 13.59 14.81 15.44 14.49 -34.94%
DPS 2.06 3.10 0.00 6.11 4.06 6.04 0.00 -
NAPS 0.6439 0.7244 0.7306 0.7153 0.6089 0.6045 0.6318 1.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.42 61.81 71.53 90.19 90.58 117.40 109.63 -
P/RPS 1.09 46.04 50.77 46.72 46.93 61.90 59.15 -92.97%
P/EPS 5.79 200.94 284.75 202.89 186.18 229.84 224.37 -91.20%
EY 17.28 0.50 0.35 0.49 0.54 0.44 0.45 1030.66%
DY 4.69 0.16 0.00 0.22 0.15 0.17 0.00 -
P/NAPS 0.68 26.41 30.31 38.54 45.29 58.70 51.47 -94.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 28/02/08 27/11/07 28/08/07 25/05/07 -
Price 0.93 56.37 69.20 73.47 92.13 95.24 115.46 -
P/RPS 0.71 41.99 49.12 38.06 47.73 50.22 62.29 -94.89%
P/EPS 3.79 183.26 275.48 165.27 189.37 186.45 236.30 -93.59%
EY 26.38 0.55 0.36 0.61 0.53 0.54 0.42 1468.22%
DY 7.17 0.18 0.00 0.27 0.14 0.21 0.00 -
P/NAPS 0.45 24.09 29.32 31.40 46.07 47.62 54.21 -95.86%

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