[OSK] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 113.03%
YoY- 287.48%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 228,454 1,236,583 923,480 600,510 287,997 549,962 389,337 -29.88%
PBT 65,175 446,642 365,624 253,550 116,728 161,638 119,494 -33.21%
Tax -19,274 -114,824 -94,698 -65,018 -31,533 -30,544 -32,008 -28.66%
NP 45,901 331,818 270,926 188,532 85,195 131,094 87,486 -34.92%
-
NP to SH 40,733 284,743 232,753 161,733 75,919 99,501 63,762 -25.80%
-
Tax Rate 29.57% 25.71% 25.90% 25.64% 27.01% 18.90% 26.79% -
Total Cost 182,553 904,765 652,554 411,978 202,802 418,868 301,851 -28.46%
-
Net Worth 1,530,730 1,498,861 1,275,764 1,266,522 1,323,789 1,223,223 1,179,201 18.97%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 128,107 63,788 63,326 - 76,071 30,391 -
Div Payout % - 44.99% 27.41% 39.15% - 76.45% 47.66% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,530,730 1,498,861 1,275,764 1,266,522 1,323,789 1,223,223 1,179,201 18.97%
NOSH 648,614 640,539 637,882 633,261 621,497 608,568 607,836 4.41%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.09% 26.83% 29.34% 31.40% 29.58% 23.84% 22.47% -
ROE 2.66% 19.00% 18.24% 12.77% 5.73% 8.13% 5.41% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.22 193.05 144.77 94.83 46.34 90.37 64.05 -32.85%
EPS 6.28 44.46 36.76 25.54 12.22 16.35 10.49 -28.94%
DPS 0.00 20.00 10.00 10.00 0.00 12.50 5.00 -
NAPS 2.36 2.34 2.00 2.00 2.13 2.01 1.94 13.94%
Adjusted Per Share Value based on latest NOSH - 644,988
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 11.09 60.01 44.81 29.14 13.98 26.69 18.89 -29.86%
EPS 1.98 13.82 11.29 7.85 3.68 4.83 3.09 -25.65%
DPS 0.00 6.22 3.10 3.07 0.00 3.69 1.47 -
NAPS 0.7428 0.7274 0.6191 0.6146 0.6424 0.5936 0.5722 18.98%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 71.53 90.19 90.58 117.40 109.63 76.20 55.98 -
P/RPS 203.08 46.72 62.57 123.80 236.58 84.32 87.40 75.34%
P/EPS 1,139.01 202.89 248.24 459.68 897.47 466.06 533.65 65.69%
EY 0.09 0.49 0.40 0.22 0.11 0.21 0.19 -39.20%
DY 0.00 0.22 0.11 0.09 0.00 0.16 0.09 -
P/NAPS 30.31 38.54 45.29 58.70 51.47 37.91 28.86 3.31%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 27/11/07 28/08/07 25/05/07 27/02/07 29/11/06 -
Price 69.20 73.47 92.13 95.24 115.46 101.85 71.53 -
P/RPS 196.47 38.06 63.64 100.43 249.16 112.70 111.67 45.68%
P/EPS 1,101.91 165.27 252.49 372.91 945.19 622.94 681.89 37.66%
EY 0.09 0.61 0.40 0.27 0.11 0.16 0.15 -28.84%
DY 0.00 0.27 0.11 0.10 0.00 0.12 0.07 -
P/NAPS 29.32 31.40 46.07 47.62 54.21 50.67 36.87 -14.15%

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