[OSK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 52.78%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 835,204 546,715 303,831 1,012,205 710,253 454,902 245,463 126.05%
PBT 143,842 91,712 72,007 194,971 139,582 82,089 58,186 82.72%
Tax -41,954 -25,899 -19,729 -43,716 -36,461 -23,416 -18,138 74.81%
NP 101,888 65,813 52,278 151,255 103,121 58,673 40,048 86.25%
-
NP to SH 83,037 53,128 45,631 117,613 76,982 43,379 32,244 87.77%
-
Tax Rate 29.17% 28.24% 27.40% 22.42% 26.12% 28.53% 31.17% -
Total Cost 733,316 480,902 251,553 860,950 607,132 396,229 205,415 133.40%
-
Net Worth 939,096 939,442 1,501,263 1,510,625 1,380,556 1,346,556 1,253,475 -17.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 23,477 23,486 - 73,569 22,856 22,593 - -
Div Payout % 28.27% 44.21% - 62.55% 29.69% 52.08% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 939,096 939,442 1,501,263 1,510,625 1,380,556 1,346,556 1,253,475 -17.49%
NOSH 939,096 939,442 938,289 980,925 914,275 903,729 824,654 9.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.20% 12.04% 17.21% 14.94% 14.52% 12.90% 16.32% -
ROE 8.84% 5.66% 3.04% 7.79% 5.58% 3.22% 2.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 88.94 58.20 32.38 103.19 77.68 50.34 29.77 107.29%
EPS 8.84 5.66 4.86 12.78 8.42 4.80 3.91 72.17%
DPS 2.50 2.50 0.00 7.50 2.50 2.50 0.00 -
NAPS 1.00 1.00 1.60 1.54 1.51 1.49 1.52 -24.33%
Adjusted Per Share Value based on latest NOSH - 938,360
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.86 26.09 14.50 48.31 33.90 21.71 11.71 126.11%
EPS 3.96 2.54 2.18 5.61 3.67 2.07 1.54 87.58%
DPS 1.12 1.12 0.00 3.51 1.09 1.08 0.00 -
NAPS 0.4482 0.4484 0.7165 0.721 0.6589 0.6427 0.5982 -17.49%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.52 1.49 1.76 1.92 1.32 1.25 1.35 -
P/RPS 1.71 2.56 5.44 1.86 1.70 2.48 4.54 -47.81%
P/EPS 17.19 26.35 36.19 16.01 15.68 26.04 34.53 -37.15%
EY 5.82 3.80 2.76 6.24 6.38 3.84 2.90 59.03%
DY 1.64 1.68 0.00 3.91 1.89 2.00 0.00 -
P/NAPS 1.52 1.49 1.10 1.25 0.87 0.84 0.89 42.83%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 25/08/11 27/05/11 23/02/11 26/11/10 25/08/10 25/05/10 -
Price 1.72 1.39 1.63 1.68 1.73 1.32 1.19 -
P/RPS 1.93 2.39 5.03 1.63 2.23 2.62 4.00 -38.45%
P/EPS 19.45 24.58 33.52 14.01 20.55 27.50 30.43 -25.77%
EY 5.14 4.07 2.98 7.14 4.87 3.64 3.29 34.60%
DY 1.45 1.80 0.00 4.46 1.45 1.89 0.00 -
P/NAPS 1.72 1.39 1.02 1.09 1.15 0.89 0.78 69.33%

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