[OSKPROP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -62.82%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 144,872 102,527 60,163 31,423 125,848 85,947 46,229 113.70%
PBT 26,712 18,970 10,312 3,664 11,923 7,833 6,030 168.99%
Tax -7,366 -5,567 -2,612 -1,114 -4,753 -2,613 -1,730 162.00%
NP 19,346 13,403 7,700 2,550 7,170 5,220 4,300 171.78%
-
NP to SH 11,870 9,100 5,011 1,882 5,062 3,833 4,015 105.58%
-
Tax Rate 27.58% 29.35% 25.33% 30.40% 39.86% 33.36% 28.69% -
Total Cost 125,526 89,124 52,463 28,873 118,678 80,727 41,929 107.30%
-
Net Worth 320,658 322,057 317,175 319,940 314,968 314,119 315,196 1.14%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 9,375 - - - 4,687 - - -
Div Payout % 78.99% - - - 92.59% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 320,658 322,057 317,175 319,940 314,968 314,119 315,196 1.14%
NOSH 187,519 187,242 187,677 188,200 187,481 186,975 187,616 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.35% 13.07% 12.80% 8.12% 5.70% 6.07% 9.30% -
ROE 3.70% 2.83% 1.58% 0.59% 1.61% 1.22% 1.27% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 77.26 54.76 32.06 16.70 67.13 45.97 24.64 113.78%
EPS 6.33 4.86 2.67 1.00 2.70 2.05 2.14 105.65%
DPS 5.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.71 1.72 1.69 1.70 1.68 1.68 1.68 1.18%
Adjusted Per Share Value based on latest NOSH - 188,200
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.78 30.98 18.18 9.50 38.03 25.97 13.97 113.70%
EPS 3.59 2.75 1.51 0.57 1.53 1.16 1.21 106.06%
DPS 2.83 0.00 0.00 0.00 1.42 0.00 0.00 -
NAPS 0.9691 0.9733 0.9585 0.9669 0.9519 0.9493 0.9526 1.14%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.67 0.61 0.53 0.58 0.52 0.53 0.52 -
P/RPS 0.87 1.11 1.65 3.47 0.77 1.15 2.11 -44.51%
P/EPS 10.58 12.55 19.85 58.00 19.26 25.85 24.30 -42.46%
EY 9.45 7.97 5.04 1.72 5.19 3.87 4.12 73.65%
DY 7.46 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 0.39 0.35 0.31 0.34 0.31 0.32 0.31 16.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 17/05/10 23/02/10 18/11/09 18/08/09 -
Price 0.67 0.67 0.58 0.54 0.52 0.56 0.56 -
P/RPS 0.87 1.22 1.81 3.23 0.77 1.22 2.27 -47.14%
P/EPS 10.58 13.79 21.72 54.00 19.26 27.32 26.17 -45.23%
EY 9.45 7.25 4.60 1.85 5.19 3.66 3.82 82.61%
DY 7.46 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 0.39 0.39 0.34 0.32 0.31 0.33 0.33 11.74%

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