[OSK] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 19.64%
YoY- -48.72%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 354,620 131,668 812,165 634,939 435,421 228,454 1,236,583 -56.54%
PBT 71,278 9,952 168,186 166,299 137,262 65,175 446,642 -70.61%
Tax -23,398 -3,815 -29,776 -32,091 -26,711 -19,274 -114,824 -65.40%
NP 47,880 6,137 138,410 134,208 110,551 45,901 331,818 -72.52%
-
NP to SH 40,940 3,959 134,774 119,350 99,759 40,733 284,743 -72.58%
-
Tax Rate 32.83% 38.33% 17.70% 19.30% 19.46% 29.57% 25.71% -
Total Cost 306,740 125,531 673,755 500,731 324,870 182,553 904,765 -51.41%
-
Net Worth 1,420,897 1,395,385 1,370,255 1,349,173 1,517,789 1,530,730 1,498,861 -3.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 16,220 - 48,248 32,432 32,431 - 128,107 -74.81%
Div Payout % 39.62% - 35.80% 27.17% 32.51% - 44.99% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,420,897 1,395,385 1,370,255 1,349,173 1,517,789 1,530,730 1,498,861 -3.50%
NOSH 648,811 649,016 643,312 648,641 648,628 648,614 640,539 0.85%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.50% 4.66% 17.04% 21.14% 25.39% 20.09% 26.83% -
ROE 2.88% 0.28% 9.84% 8.85% 6.57% 2.66% 19.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 54.66 20.29 126.25 97.89 67.13 35.22 193.05 -56.91%
EPS 6.31 0.61 20.95 18.40 15.38 6.28 44.46 -72.82%
DPS 2.50 0.00 7.50 5.00 5.00 0.00 20.00 -75.03%
NAPS 2.19 2.15 2.13 2.08 2.34 2.36 2.34 -4.32%
Adjusted Per Share Value based on latest NOSH - 648,675
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.21 6.39 39.41 30.81 21.13 11.09 60.01 -56.54%
EPS 1.99 0.19 6.54 5.79 4.84 1.98 13.82 -72.56%
DPS 0.79 0.00 2.34 1.57 1.57 0.00 6.22 -74.76%
NAPS 0.6895 0.6771 0.665 0.6547 0.7365 0.7428 0.7274 -3.50%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.39 0.93 0.99 1.42 61.81 71.53 90.19 -
P/RPS 2.54 4.58 0.78 1.45 92.08 203.08 46.72 -85.67%
P/EPS 22.03 152.46 4.73 7.72 401.89 1,139.01 202.89 -77.27%
EY 4.54 0.66 21.16 12.96 0.25 0.09 0.49 341.73%
DY 1.80 0.00 7.58 3.52 0.08 0.00 0.22 306.55%
P/NAPS 0.63 0.43 0.46 0.68 26.41 30.31 38.54 -93.57%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 29/05/08 28/02/08 -
Price 1.38 1.34 0.88 0.93 56.37 69.20 73.47 -
P/RPS 2.52 6.61 0.70 0.95 83.97 196.47 38.06 -83.66%
P/EPS 21.87 219.67 4.20 5.05 366.51 1,101.91 165.27 -74.06%
EY 4.57 0.46 23.81 19.78 0.27 0.09 0.61 283.34%
DY 1.81 0.00 8.52 5.38 0.09 0.00 0.27 255.94%
P/NAPS 0.63 0.62 0.41 0.45 24.09 29.32 31.40 -92.63%

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