[OSK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -97.06%
YoY- -90.28%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 820,368 582,282 354,620 131,668 812,165 634,939 435,421 52.36%
PBT 191,022 131,813 71,278 9,952 168,186 166,299 137,262 24.57%
Tax -53,896 -39,395 -23,398 -3,815 -29,776 -32,091 -26,711 59.47%
NP 137,126 92,418 47,880 6,137 138,410 134,208 110,551 15.39%
-
NP to SH 112,629 75,494 40,940 3,959 134,774 119,350 99,759 8.40%
-
Tax Rate 28.21% 29.89% 32.83% 38.33% 17.70% 19.30% 19.46% -
Total Cost 683,242 489,864 306,740 125,531 673,755 500,731 324,870 63.92%
-
Net Worth 1,278,842 1,259,315 1,420,897 1,395,385 1,370,255 1,349,173 1,517,789 -10.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 48,686 16,228 16,220 - 48,248 32,432 32,431 31.01%
Div Payout % 43.23% 21.50% 39.62% - 35.80% 27.17% 32.51% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,278,842 1,259,315 1,420,897 1,395,385 1,370,255 1,349,173 1,517,789 -10.76%
NOSH 649,158 649,131 648,811 649,016 643,312 648,641 648,628 0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 16.72% 15.87% 13.50% 4.66% 17.04% 21.14% 25.39% -
ROE 8.81% 5.99% 2.88% 0.28% 9.84% 8.85% 6.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 126.37 89.70 54.66 20.29 126.25 97.89 67.13 52.28%
EPS 17.35 11.63 6.31 0.61 20.95 18.40 15.38 8.34%
DPS 7.50 2.50 2.50 0.00 7.50 5.00 5.00 30.94%
NAPS 1.97 1.94 2.19 2.15 2.13 2.08 2.34 -10.81%
Adjusted Per Share Value based on latest NOSH - 649,016
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.15 27.79 16.92 6.28 38.76 30.30 20.78 52.36%
EPS 5.38 3.60 1.95 0.19 6.43 5.70 4.76 8.48%
DPS 2.32 0.77 0.77 0.00 2.30 1.55 1.55 30.75%
NAPS 0.6103 0.601 0.6781 0.666 0.654 0.6439 0.7244 -10.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.67 1.40 1.39 0.93 0.99 1.42 61.81 -
P/RPS 1.32 1.56 2.54 4.58 0.78 1.45 92.08 -94.05%
P/EPS 9.63 12.04 22.03 152.46 4.73 7.72 401.89 -91.63%
EY 10.39 8.31 4.54 0.66 21.16 12.96 0.25 1091.70%
DY 4.49 1.79 1.80 0.00 7.58 3.52 0.08 1355.18%
P/NAPS 0.85 0.72 0.63 0.43 0.46 0.68 26.41 -89.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 1.20 1.44 1.38 1.34 0.88 0.93 56.37 -
P/RPS 0.95 1.61 2.52 6.61 0.70 0.95 83.97 -94.91%
P/EPS 6.92 12.38 21.87 219.67 4.20 5.05 366.51 -92.85%
EY 14.46 8.08 4.57 0.46 23.81 19.78 0.27 1310.54%
DY 6.25 1.74 1.81 0.00 8.52 5.38 0.09 1576.50%
P/NAPS 0.61 0.74 0.63 0.62 0.41 0.45 24.09 -91.31%

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