[OSK] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -22.5%
YoY- -65.9%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 934,162 820,367 759,503 731,578 774,813 871,599 1,007,480 -4.91%
PBT 239,255 191,021 133,699 102,201 112,962 168,185 247,316 -2.18%
Tax -68,218 -53,895 -37,079 -26,462 -14,317 -29,776 -52,217 19.52%
NP 171,037 137,126 96,620 75,739 98,645 138,409 195,099 -8.40%
-
NP to SH 140,914 112,629 90,918 75,954 97,999 134,773 171,339 -12.22%
-
Tax Rate 28.51% 28.21% 27.73% 25.89% 12.67% 17.70% 21.11% -
Total Cost 763,125 683,241 662,883 655,839 676,168 733,190 812,381 -4.08%
-
Net Worth 1,253,475 649,195 649,511 1,297,578 1,298,032 1,368,880 1,349,244 -4.79%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 48,679 48,679 32,286 32,286 48,498 48,498 97,179 -36.95%
Div Payout % 34.55% 43.22% 35.51% 42.51% 49.49% 35.99% 56.72% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,253,475 649,195 649,511 1,297,578 1,298,032 1,368,880 1,349,244 -4.79%
NOSH 824,654 649,195 649,511 648,789 649,016 642,666 648,675 17.37%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 18.31% 16.72% 12.72% 10.35% 12.73% 15.88% 19.37% -
ROE 11.24% 17.35% 14.00% 5.85% 7.55% 9.85% 12.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 113.28 126.37 116.93 112.76 119.38 135.62 155.31 -18.98%
EPS 17.09 17.35 14.00 11.71 15.10 20.97 26.41 -25.20%
DPS 5.90 7.50 5.00 5.00 7.50 7.50 15.00 -46.34%
NAPS 1.52 1.00 1.00 2.00 2.00 2.13 2.08 -18.88%
Adjusted Per Share Value based on latest NOSH - 648,789
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 44.58 39.15 36.25 34.92 36.98 41.60 48.08 -4.91%
EPS 6.73 5.38 4.34 3.62 4.68 6.43 8.18 -12.20%
DPS 2.32 2.32 1.54 1.54 2.31 2.31 4.64 -37.03%
NAPS 0.5982 0.3098 0.31 0.6193 0.6195 0.6533 0.6439 -4.79%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.35 1.67 1.40 1.39 0.93 0.99 1.42 -
P/RPS 1.19 1.32 1.20 1.23 0.78 0.73 0.91 19.60%
P/EPS 7.90 9.63 10.00 11.87 6.16 4.72 5.38 29.22%
EY 12.66 10.39 10.00 8.42 16.24 21.18 18.60 -22.64%
DY 4.37 4.49 3.57 3.60 8.06 7.58 10.56 -44.49%
P/NAPS 0.89 1.67 1.40 0.70 0.47 0.46 0.68 19.67%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 27/11/08 -
Price 1.19 1.20 1.44 1.38 1.34 0.88 0.93 -
P/RPS 1.05 0.95 1.23 1.22 1.12 0.65 0.60 45.26%
P/EPS 6.96 6.92 10.29 11.79 8.87 4.20 3.52 57.60%
EY 14.36 14.46 9.72 8.48 11.27 23.83 28.40 -36.55%
DY 4.96 6.25 3.47 3.62 5.60 8.52 16.13 -54.47%
P/NAPS 0.78 1.20 1.44 0.69 0.67 0.41 0.45 44.34%

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