[OSK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 12.92%
YoY- -52.67%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 582,282 354,620 131,668 812,165 634,939 435,421 228,454 86.48%
PBT 131,813 71,278 9,952 168,186 166,299 137,262 65,175 59.85%
Tax -39,395 -23,398 -3,815 -29,776 -32,091 -26,711 -19,274 60.98%
NP 92,418 47,880 6,137 138,410 134,208 110,551 45,901 59.38%
-
NP to SH 75,494 40,940 3,959 134,774 119,350 99,759 40,733 50.82%
-
Tax Rate 29.89% 32.83% 38.33% 17.70% 19.30% 19.46% 29.57% -
Total Cost 489,864 306,740 125,531 673,755 500,731 324,870 182,553 92.98%
-
Net Worth 1,259,315 1,420,897 1,395,385 1,370,255 1,349,173 1,517,789 1,530,730 -12.19%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 16,228 16,220 - 48,248 32,432 32,431 - -
Div Payout % 21.50% 39.62% - 35.80% 27.17% 32.51% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,259,315 1,420,897 1,395,385 1,370,255 1,349,173 1,517,789 1,530,730 -12.19%
NOSH 649,131 648,811 649,016 643,312 648,641 648,628 648,614 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.87% 13.50% 4.66% 17.04% 21.14% 25.39% 20.09% -
ROE 5.99% 2.88% 0.28% 9.84% 8.85% 6.57% 2.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 89.70 54.66 20.29 126.25 97.89 67.13 35.22 86.38%
EPS 11.63 6.31 0.61 20.95 18.40 15.38 6.28 50.74%
DPS 2.50 2.50 0.00 7.50 5.00 5.00 0.00 -
NAPS 1.94 2.19 2.15 2.13 2.08 2.34 2.36 -12.23%
Adjusted Per Share Value based on latest NOSH - 642,666
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.79 16.92 6.28 38.76 30.30 20.78 10.90 86.52%
EPS 3.60 1.95 0.19 6.43 5.70 4.76 1.94 50.95%
DPS 0.77 0.77 0.00 2.30 1.55 1.55 0.00 -
NAPS 0.601 0.6781 0.666 0.654 0.6439 0.7244 0.7306 -12.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.39 0.93 0.99 1.42 61.81 71.53 -
P/RPS 1.56 2.54 4.58 0.78 1.45 92.08 203.08 -96.09%
P/EPS 12.04 22.03 152.46 4.73 7.72 401.89 1,139.01 -95.17%
EY 8.31 4.54 0.66 21.16 12.96 0.25 0.09 1937.24%
DY 1.79 1.80 0.00 7.58 3.52 0.08 0.00 -
P/NAPS 0.72 0.63 0.43 0.46 0.68 26.41 30.31 -91.71%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 29/05/08 -
Price 1.44 1.38 1.34 0.88 0.93 56.37 69.20 -
P/RPS 1.61 2.52 6.61 0.70 0.95 83.97 196.47 -95.92%
P/EPS 12.38 21.87 219.67 4.20 5.05 366.51 1,101.91 -94.96%
EY 8.08 4.57 0.46 23.81 19.78 0.27 0.09 1899.51%
DY 1.74 1.81 0.00 8.52 5.38 0.09 0.00 -
P/NAPS 0.74 0.63 0.62 0.41 0.45 24.09 29.32 -91.37%

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