[OSKPROP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.06%
YoY- -39.08%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 102,527 60,163 31,423 125,848 85,947 46,229 23,336 168.00%
PBT 18,970 10,312 3,664 11,923 7,833 6,030 3,928 185.43%
Tax -5,567 -2,612 -1,114 -4,753 -2,613 -1,730 -1,274 167.04%
NP 13,403 7,700 2,550 7,170 5,220 4,300 2,654 194.06%
-
NP to SH 9,100 5,011 1,882 5,062 3,833 4,015 2,660 126.87%
-
Tax Rate 29.35% 25.33% 30.40% 39.86% 33.36% 28.69% 32.43% -
Total Cost 89,124 52,463 28,873 118,678 80,727 41,929 20,682 164.57%
-
Net Worth 322,057 317,175 319,940 314,968 314,119 315,196 316,577 1.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 4,687 - - - -
Div Payout % - - - 92.59% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 322,057 317,175 319,940 314,968 314,119 315,196 316,577 1.14%
NOSH 187,242 187,677 188,200 187,481 186,975 187,616 187,323 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.07% 12.80% 8.12% 5.70% 6.07% 9.30% 11.37% -
ROE 2.83% 1.58% 0.59% 1.61% 1.22% 1.27% 0.84% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.76 32.06 16.70 67.13 45.97 24.64 12.46 168.06%
EPS 4.86 2.67 1.00 2.70 2.05 2.14 1.42 126.93%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.72 1.69 1.70 1.68 1.68 1.68 1.69 1.17%
Adjusted Per Share Value based on latest NOSH - 186,212
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.98 18.18 9.50 38.03 25.97 13.97 7.05 168.04%
EPS 2.75 1.51 0.57 1.53 1.16 1.21 0.80 127.59%
DPS 0.00 0.00 0.00 1.42 0.00 0.00 0.00 -
NAPS 0.9733 0.9585 0.9669 0.9519 0.9493 0.9526 0.9567 1.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.61 0.53 0.58 0.52 0.53 0.52 0.35 -
P/RPS 1.11 1.65 3.47 0.77 1.15 2.11 2.81 -46.13%
P/EPS 12.55 19.85 58.00 19.26 25.85 24.30 24.65 -36.21%
EY 7.97 5.04 1.72 5.19 3.87 4.12 4.06 56.71%
DY 0.00 0.00 0.00 4.81 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.34 0.31 0.32 0.31 0.21 40.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 17/05/10 23/02/10 18/11/09 18/08/09 18/05/09 -
Price 0.67 0.58 0.54 0.52 0.56 0.56 0.51 -
P/RPS 1.22 1.81 3.23 0.77 1.22 2.27 4.09 -55.32%
P/EPS 13.79 21.72 54.00 19.26 27.32 26.17 35.92 -47.14%
EY 7.25 4.60 1.85 5.19 3.66 3.82 2.78 89.35%
DY 0.00 0.00 0.00 4.81 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.32 0.31 0.33 0.33 0.30 19.09%

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