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

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.47%
YoY- 140.76%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 255,351 209,439 245,463 238,086 227,662 222,951 131,668 55.45%
PBT 57,490 23,903 58,186 59,209 60,534 61,326 9,952 221.60%
Tax -13,045 -5,278 -18,138 -14,501 -15,997 -19,582 -3,815 126.79%
NP 44,445 18,625 40,048 44,708 44,537 41,744 6,137 273.87%
-
NP to SH 33,601 11,135 32,244 37,135 34,554 36,981 3,959 315.54%
-
Tax Rate 22.69% 22.08% 31.17% 24.49% 26.43% 31.93% 38.33% -
Total Cost 210,906 190,814 205,415 193,378 183,125 181,207 125,531 41.28%
-
Net Worth 1,417,248 1,394,214 1,253,475 649,195 649,511 1,297,578 1,395,385 1.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 23,392 - 32,459 - 16,219 - -
Div Payout % - 210.08% - 87.41% - 43.86% - -
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 1,417,248 1,394,214 1,253,475 649,195 649,511 1,297,578 1,395,385 1.04%
NOSH 938,575 935,714 824,654 649,195 649,511 648,789 649,016 27.85%
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 17.41% 8.89% 16.32% 18.78% 19.56% 18.72% 4.66% -
ROE 2.37% 0.80% 2.57% 5.72% 5.32% 2.85% 0.28% -
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 27.21 22.38 29.77 36.67 35.05 34.36 20.29 21.58%
EPS 3.58 1.19 3.91 4.57 4.26 4.56 0.61 225.01%
DPS 0.00 2.50 0.00 5.00 0.00 2.50 0.00 -
NAPS 1.51 1.49 1.52 1.00 1.00 2.00 2.15 -20.97%
Adjusted Per Share Value based on latest NOSH - 649,195
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.19 10.00 11.71 11.36 10.87 10.64 6.28 55.54%
EPS 1.60 0.53 1.54 1.77 1.65 1.76 0.19 313.37%
DPS 0.00 1.12 0.00 1.55 0.00 0.77 0.00 -
NAPS 0.6764 0.6654 0.5982 0.3098 0.31 0.6193 0.666 1.03%
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 1.32 1.25 1.35 1.67 1.40 1.39 0.93 -
P/RPS 4.85 5.58 4.54 4.55 3.99 4.04 4.58 3.88%
P/EPS 36.87 105.04 34.53 29.20 26.32 24.39 152.46 -61.15%
EY 2.71 0.95 2.90 3.43 3.80 4.10 0.66 156.19%
DY 0.00 2.00 0.00 2.99 0.00 1.80 0.00 -
P/NAPS 0.87 0.84 0.89 1.67 1.40 0.70 0.43 59.89%
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 26/11/10 25/08/10 25/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 1.73 1.32 1.19 1.20 1.44 1.38 1.34 -
P/RPS 6.36 5.90 4.00 3.27 4.11 4.02 6.61 -2.53%
P/EPS 48.32 110.92 30.43 20.98 27.07 24.21 219.67 -63.52%
EY 2.07 0.90 3.29 4.77 3.69 4.13 0.46 172.31%
DY 0.00 1.89 0.00 4.17 0.00 1.81 0.00 -
P/NAPS 1.15 0.89 0.78 1.20 1.44 0.69 0.62 50.90%

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