[OSKPROP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 21.07%
YoY- 137.41%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 276,892 244,628 144,872 136,702 120,326 125,692 125,848 69.40%
PBT 80,920 48,184 26,712 25,293 20,624 14,656 11,923 259.72%
Tax -20,776 -13,272 -7,366 -7,422 -5,224 -4,456 -4,753 168.06%
NP 60,144 34,912 19,346 17,870 15,400 10,200 7,170 314.45%
-
NP to SH 31,950 17,588 11,870 12,133 10,022 7,528 5,062 242.68%
-
Tax Rate 25.67% 27.54% 27.58% 29.34% 25.33% 30.40% 39.86% -
Total Cost 216,748 209,716 125,526 118,832 104,926 115,492 118,678 49.57%
-
Net Worth 337,104 325,565 320,658 322,057 317,175 319,940 314,968 4.64%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,364 - 9,375 - - - 4,687 58.82%
Div Payout % 29.31% - 78.99% - - - 92.59% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 337,104 325,565 320,658 322,057 317,175 319,940 314,968 4.64%
NOSH 187,280 187,106 187,519 187,242 187,677 188,200 187,481 -0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.72% 14.27% 13.35% 13.07% 12.80% 8.12% 5.70% -
ROE 9.48% 5.40% 3.70% 3.77% 3.16% 2.35% 1.61% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 147.85 130.74 77.26 73.01 64.11 66.79 67.13 69.52%
EPS 17.06 9.40 6.33 6.48 5.34 4.00 2.70 242.93%
DPS 5.00 0.00 5.00 0.00 0.00 0.00 2.50 58.94%
NAPS 1.80 1.74 1.71 1.72 1.69 1.70 1.68 4.72%
Adjusted Per Share Value based on latest NOSH - 187,568
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 83.68 73.93 43.78 41.31 36.36 37.99 38.03 69.41%
EPS 9.66 5.32 3.59 3.67 3.03 2.28 1.53 242.75%
DPS 2.83 0.00 2.83 0.00 0.00 0.00 1.42 58.56%
NAPS 1.0188 0.9839 0.9691 0.9733 0.9585 0.9669 0.9519 4.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.87 0.69 0.67 0.61 0.53 0.58 0.52 -
P/RPS 0.59 0.53 0.87 0.84 0.83 0.87 0.77 -16.30%
P/EPS 5.10 7.34 10.58 9.41 9.93 14.50 19.26 -58.86%
EY 19.61 13.62 9.45 10.62 10.08 6.90 5.19 143.18%
DY 5.75 0.00 7.46 0.00 0.00 0.00 4.81 12.67%
P/NAPS 0.48 0.40 0.39 0.35 0.31 0.34 0.31 33.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 20/05/11 23/02/11 23/11/10 26/08/10 17/05/10 23/02/10 -
Price 0.81 0.75 0.67 0.67 0.58 0.54 0.52 -
P/RPS 0.55 0.57 0.87 0.92 0.90 0.81 0.77 -20.14%
P/EPS 4.75 7.98 10.58 10.34 10.86 13.50 19.26 -60.77%
EY 21.06 12.53 9.45 9.67 9.21 7.41 5.19 155.05%
DY 6.17 0.00 7.46 0.00 0.00 0.00 4.81 18.11%
P/NAPS 0.45 0.43 0.39 0.39 0.34 0.32 0.31 28.29%

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