[OSK] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 201.76%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 242,882 303,831 302,061 255,351 209,439 245,463 238,086 1.34%
PBT 19,705 72,007 55,390 57,490 23,903 58,186 59,209 -52.07%
Tax -6,170 -19,729 -7,255 -13,045 -5,278 -18,138 -14,501 -43.51%
NP 13,535 52,278 48,135 44,445 18,625 40,048 44,708 -55.01%
-
NP to SH 7,497 45,631 40,631 33,601 11,135 32,244 37,135 -65.68%
-
Tax Rate 31.31% 27.40% 13.10% 22.69% 22.08% 31.17% 24.49% -
Total Cost 229,347 251,553 253,926 210,906 190,814 205,415 193,378 12.07%
-
Net Worth 933,333 1,501,263 1,445,074 1,417,248 1,394,214 1,253,475 649,195 27.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 23,333 - 46,918 - 23,392 - 32,459 -19.80%
Div Payout % 311.24% - 115.47% - 210.08% - 87.41% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 933,333 1,501,263 1,445,074 1,417,248 1,394,214 1,253,475 649,195 27.46%
NOSH 933,333 938,289 938,360 938,575 935,714 824,654 649,195 27.46%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.57% 17.21% 15.94% 17.41% 8.89% 16.32% 18.78% -
ROE 0.80% 3.04% 2.81% 2.37% 0.80% 2.57% 5.72% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.02 32.38 32.19 27.21 22.38 29.77 36.67 -20.49%
EPS 0.80 4.86 4.33 3.58 1.19 3.91 4.57 -68.80%
DPS 2.50 0.00 5.00 0.00 2.50 0.00 5.00 -37.08%
NAPS 1.00 1.60 1.54 1.51 1.49 1.52 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 938,575
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.79 14.74 14.66 12.39 10.16 11.91 11.55 1.38%
EPS 0.36 2.21 1.97 1.63 0.54 1.56 1.80 -65.90%
DPS 1.13 0.00 2.28 0.00 1.14 0.00 1.58 -20.07%
NAPS 0.4529 0.7285 0.7013 0.6878 0.6766 0.6083 0.315 27.47%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.49 1.76 1.92 1.32 1.25 1.35 1.67 -
P/RPS 5.73 5.44 5.96 4.85 5.58 4.54 4.55 16.66%
P/EPS 185.50 36.19 44.34 36.87 105.04 34.53 29.20 244.17%
EY 0.54 2.76 2.26 2.71 0.95 2.90 3.43 -70.94%
DY 1.68 0.00 2.60 0.00 2.00 0.00 2.99 -31.98%
P/NAPS 1.49 1.10 1.25 0.87 0.84 0.89 1.67 -7.34%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 23/02/11 26/11/10 25/08/10 25/05/10 25/02/10 -
Price 1.39 1.63 1.68 1.73 1.32 1.19 1.20 -
P/RPS 5.34 5.03 5.22 6.36 5.90 4.00 3.27 38.79%
P/EPS 173.05 33.52 38.80 48.32 110.92 30.43 20.98 309.81%
EY 0.58 2.98 2.58 2.07 0.90 3.29 4.77 -75.55%
DY 1.80 0.00 2.98 0.00 1.89 0.00 4.17 -42.97%
P/NAPS 1.39 1.02 1.09 1.15 0.89 0.78 1.20 10.32%

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