[OSKPROP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -25.26%
YoY- -45.0%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 139,782 133,935 125,848 114,240 106,336 111,816 106,662 19.81%
PBT 16,205 11,659 11,923 10,025 12,004 14,849 11,677 24.49%
Tax -5,635 -4,593 -4,753 -2,790 -3,869 -4,669 -3,495 37.61%
NP 10,570 7,066 7,170 7,235 8,135 10,180 8,182 18.67%
-
NP to SH 6,058 4,284 5,062 5,853 7,831 10,253 8,309 -19.04%
-
Tax Rate 34.77% 39.39% 39.86% 27.83% 32.23% 31.44% 29.93% -
Total Cost 129,212 126,869 118,678 107,005 98,201 101,636 98,480 19.90%
-
Net Worth 316,647 319,940 312,836 305,759 316,166 316,577 321,276 -0.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,655 4,655 4,655 3,847 3,847 3,847 3,847 13.59%
Div Payout % 76.85% 108.67% 91.97% 65.74% 49.13% 37.53% 46.31% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 316,647 319,940 312,836 305,759 316,166 316,577 321,276 -0.96%
NOSH 187,365 188,200 186,212 181,999 188,194 187,323 192,380 -1.75%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.56% 5.28% 5.70% 6.33% 7.65% 9.10% 7.67% -
ROE 1.91% 1.34% 1.62% 1.91% 2.48% 3.24% 2.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.60 71.17 67.58 62.77 56.50 59.69 55.44 21.94%
EPS 3.23 2.28 2.72 3.22 4.16 5.47 4.32 -17.66%
DPS 2.48 2.47 2.50 2.11 2.04 2.05 2.00 15.46%
NAPS 1.69 1.70 1.68 1.68 1.68 1.69 1.67 0.79%
Adjusted Per Share Value based on latest NOSH - 181,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.24 40.48 38.03 34.52 32.14 33.79 32.23 19.81%
EPS 1.83 1.29 1.53 1.77 2.37 3.10 2.51 -19.04%
DPS 1.41 1.41 1.41 1.16 1.16 1.16 1.16 13.93%
NAPS 0.9569 0.9669 0.9454 0.924 0.9555 0.9567 0.9709 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.58 0.52 0.53 0.52 0.35 0.38 -
P/RPS 0.71 0.81 0.77 0.84 0.92 0.59 0.69 1.92%
P/EPS 16.39 25.48 19.13 16.48 12.50 6.39 8.80 51.55%
EY 6.10 3.92 5.23 6.07 8.00 15.64 11.37 -34.04%
DY 4.69 4.26 4.81 3.99 3.93 5.87 5.26 -7.38%
P/NAPS 0.31 0.34 0.31 0.32 0.31 0.21 0.23 22.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 17/05/10 23/02/10 18/11/09 18/08/09 18/05/09 16/02/09 -
Price 0.58 0.54 0.52 0.56 0.56 0.51 0.35 -
P/RPS 0.78 0.76 0.77 0.89 0.99 0.85 0.63 15.34%
P/EPS 17.94 23.72 19.13 17.41 13.46 9.32 8.10 70.15%
EY 5.57 4.22 5.23 5.74 7.43 10.73 12.34 -41.24%
DY 4.28 4.58 4.81 3.78 3.65 4.03 5.71 -17.52%
P/NAPS 0.34 0.32 0.31 0.33 0.33 0.30 0.21 38.00%

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