[OSK] QoQ 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- -74.33%
YoY- -90.28%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 238,086 227,662 222,951 131,668 177,222 199,737 266,186 -7.14%
PBT 59,209 60,534 61,326 9,952 1,887 29,036 72,087 -12.26%
Tax -14,501 -15,997 -19,582 -3,815 2,315 -5,380 -7,437 55.88%
NP 44,708 44,537 41,744 6,137 4,202 23,656 64,650 -21.74%
-
NP to SH 37,135 34,554 36,981 3,959 15,424 19,590 59,026 -26.51%
-
Tax Rate 24.49% 26.43% 31.93% 38.33% -122.68% 18.53% 10.32% -
Total Cost 193,378 183,125 181,207 125,531 173,020 176,081 201,536 -2.70%
-
Net Worth 649,195 649,511 1,297,578 1,395,385 1,368,880 1,349,244 1,517,811 -43.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 32,459 - 16,219 - 16,066 - 32,431 0.05%
Div Payout % 87.41% - 43.86% - 104.17% - 54.95% -
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 649,195 649,511 1,297,578 1,395,385 1,368,880 1,349,244 1,517,811 -43.14%
NOSH 649,195 649,511 648,789 649,016 642,666 648,675 648,637 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 18.78% 19.56% 18.72% 4.66% 2.37% 11.84% 24.29% -
ROE 5.72% 5.32% 2.85% 0.28% 1.13% 1.45% 3.89% -
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 36.67 35.05 34.36 20.29 27.58 30.79 41.04 -7.21%
EPS 4.57 4.26 4.56 0.61 2.40 3.02 9.10 -36.74%
DPS 5.00 0.00 2.50 0.00 2.50 0.00 5.00 0.00%
NAPS 1.00 1.00 2.00 2.15 2.13 2.08 2.34 -43.17%
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 11.55 11.05 10.82 6.39 8.60 9.69 12.92 -7.18%
EPS 1.80 1.68 1.79 0.19 0.75 0.95 2.86 -26.49%
DPS 1.58 0.00 0.79 0.00 0.78 0.00 1.57 0.42%
NAPS 0.315 0.3152 0.6297 0.6771 0.6643 0.6548 0.7366 -43.15%
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 4.55 3.99 4.04 4.58 3.59 4.61 150.62 -90.23%
P/EPS 29.20 26.32 24.39 152.46 41.25 47.02 679.23 -87.65%
EY 3.43 3.80 4.10 0.66 2.42 2.13 0.15 701.04%
DY 2.99 0.00 1.80 0.00 2.53 0.00 0.08 1010.51%
P/NAPS 1.67 1.40 0.70 0.43 0.46 0.68 26.41 -84.04%
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 3.27 4.11 4.02 6.61 3.19 3.02 137.36 -91.66%
P/EPS 20.98 27.07 24.21 219.67 36.67 30.79 619.45 -89.46%
EY 4.77 3.69 4.13 0.46 2.73 3.25 0.16 855.53%
DY 4.17 0.00 1.81 0.00 2.84 0.00 0.09 1181.03%
P/NAPS 1.20 1.44 0.69 0.62 0.41 0.45 24.09 -86.38%

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