[OSK] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 34.53%
YoY- 5.96%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 303,831 1,012,205 710,253 454,902 245,463 820,368 582,282 -35.21%
PBT 72,007 194,971 139,582 82,089 58,186 191,022 131,813 -33.19%
Tax -19,729 -43,716 -36,461 -23,416 -18,138 -53,896 -39,395 -36.96%
NP 52,278 151,255 103,121 58,673 40,048 137,126 92,418 -31.62%
-
NP to SH 45,631 117,613 76,982 43,379 32,244 112,629 75,494 -28.53%
-
Tax Rate 27.40% 22.42% 26.12% 28.53% 31.17% 28.21% 29.89% -
Total Cost 251,553 860,950 607,132 396,229 205,415 683,242 489,864 -35.89%
-
Net Worth 1,501,263 1,510,625 1,380,556 1,346,556 1,253,475 1,278,842 1,259,315 12.44%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 73,569 22,856 22,593 - 48,686 16,228 -
Div Payout % - 62.55% 29.69% 52.08% - 43.23% 21.50% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,501,263 1,510,625 1,380,556 1,346,556 1,253,475 1,278,842 1,259,315 12.44%
NOSH 938,289 980,925 914,275 903,729 824,654 649,158 649,131 27.86%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.21% 14.94% 14.52% 12.90% 16.32% 16.72% 15.87% -
ROE 3.04% 7.79% 5.58% 3.22% 2.57% 8.81% 5.99% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.38 103.19 77.68 50.34 29.77 126.37 89.70 -49.33%
EPS 4.86 12.78 8.42 4.80 3.91 17.35 11.63 -44.13%
DPS 0.00 7.50 2.50 2.50 0.00 7.50 2.50 -
NAPS 1.60 1.54 1.51 1.49 1.52 1.97 1.94 -12.06%
Adjusted Per Share Value based on latest NOSH - 935,714
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.50 48.31 33.90 21.71 11.71 39.15 27.79 -35.21%
EPS 2.18 5.61 3.67 2.07 1.54 5.38 3.60 -28.44%
DPS 0.00 3.51 1.09 1.08 0.00 2.32 0.77 -
NAPS 0.7165 0.721 0.6589 0.6427 0.5982 0.6103 0.601 12.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.76 1.92 1.32 1.25 1.35 1.67 1.40 -
P/RPS 5.44 1.86 1.70 2.48 4.54 1.32 1.56 130.13%
P/EPS 36.19 16.01 15.68 26.04 34.53 9.63 12.04 108.41%
EY 2.76 6.24 6.38 3.84 2.90 10.39 8.31 -52.07%
DY 0.00 3.91 1.89 2.00 0.00 4.49 1.79 -
P/NAPS 1.10 1.25 0.87 0.84 0.89 0.85 0.72 32.68%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 26/11/10 25/08/10 25/05/10 25/02/10 25/11/09 -
Price 1.63 1.68 1.73 1.32 1.19 1.20 1.44 -
P/RPS 5.03 1.63 2.23 2.62 4.00 0.95 1.61 113.85%
P/EPS 33.52 14.01 20.55 27.50 30.43 6.92 12.38 94.38%
EY 2.98 7.14 4.87 3.64 3.29 14.46 8.08 -48.60%
DY 0.00 4.46 1.45 1.89 0.00 6.25 1.74 -
P/NAPS 1.02 1.09 1.15 0.89 0.78 0.61 0.74 23.87%

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