[OSK] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.34%
YoY- -52.67%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 759,503 731,578 774,813 871,599 1,007,480 1,130,713 1,177,040 -25.30%
PBT 133,699 102,201 112,962 168,185 247,316 330,354 395,089 -51.40%
Tax -37,079 -26,462 -14,317 -29,776 -52,217 -76,517 -102,565 -49.22%
NP 96,620 75,739 98,645 138,409 195,099 253,837 292,524 -52.18%
-
NP to SH 90,918 75,954 97,999 134,773 171,339 222,769 249,557 -48.95%
-
Tax Rate 27.73% 25.89% 12.67% 17.70% 21.11% 23.16% 25.96% -
Total Cost 662,883 655,839 676,168 733,190 812,381 876,876 884,516 -17.47%
-
Net Worth 649,511 1,297,578 1,298,032 1,368,880 1,349,244 1,517,811 1,530,730 -43.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 32,286 32,286 48,498 48,498 97,179 97,179 129,246 -60.30%
Div Payout % 35.51% 42.51% 49.49% 35.99% 56.72% 43.62% 51.79% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 649,511 1,297,578 1,298,032 1,368,880 1,349,244 1,517,811 1,530,730 -43.50%
NOSH 649,511 648,789 649,016 642,666 648,675 648,637 648,614 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.72% 10.35% 12.73% 15.88% 19.37% 22.45% 24.85% -
ROE 14.00% 5.85% 7.55% 9.85% 12.70% 14.68% 16.30% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 116.93 112.76 119.38 135.62 155.31 174.32 181.47 -25.37%
EPS 14.00 11.71 15.10 20.97 26.41 34.34 38.48 -49.00%
DPS 5.00 5.00 7.50 7.50 15.00 15.00 20.00 -60.28%
NAPS 1.00 2.00 2.00 2.13 2.08 2.34 2.36 -43.55%
Adjusted Per Share Value based on latest NOSH - 642,666
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.25 34.92 36.98 41.60 48.08 53.96 56.18 -25.30%
EPS 4.34 3.62 4.68 6.43 8.18 10.63 11.91 -48.95%
DPS 1.54 1.54 2.31 2.31 4.64 4.64 6.17 -60.32%
NAPS 0.31 0.6193 0.6195 0.6533 0.6439 0.7244 0.7306 -43.50%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.40 1.39 0.93 0.99 1.42 61.81 71.53 -
P/RPS 1.20 1.23 0.78 0.73 0.91 35.46 39.42 -90.22%
P/EPS 10.00 11.87 6.16 4.72 5.38 179.97 185.91 -85.72%
EY 10.00 8.42 16.24 21.18 18.60 0.56 0.54 598.71%
DY 3.57 3.60 8.06 7.58 10.56 0.24 0.28 444.92%
P/NAPS 1.40 0.70 0.47 0.46 0.68 26.41 30.31 -87.10%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 29/05/08 -
Price 1.44 1.38 1.34 0.88 0.93 56.37 69.20 -
P/RPS 1.23 1.22 1.12 0.65 0.60 32.34 38.13 -89.84%
P/EPS 10.29 11.79 8.87 4.20 3.52 164.13 179.86 -85.12%
EY 9.72 8.48 11.27 23.83 28.40 0.61 0.56 569.21%
DY 3.47 3.62 5.60 8.52 16.13 0.27 0.29 422.35%
P/NAPS 1.44 0.69 0.67 0.41 0.45 24.09 29.32 -86.56%

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