[OSKPROP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[OSKPROP] OSK PROPERTY HOLDINGS BHD

Announcement Date

21-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -81.59%

YoY- -93.1%

Quarter Report

OSKPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	91,768	75,634	59,471	63,456	68,917	74,977	81,958	7.80%
YoY %	21.33%	27.18%	-6.28%	-7.92%	-8.08%	-8.52%	-	-
Horiz. %	111.97%	92.28%	72.56%	77.43%	84.09%	91.48%	100.00%	-
PBT	6,587	2,236	1,219	1,694	4,782	8,443	9,563	-21.95%
YoY %	194.59%	83.43%	-28.04%	-64.58%	-43.36%	-11.71%	-	-
Horiz. %	68.88%	23.38%	12.75%	17.71%	50.01%	88.29%	100.00%	-
Tax	-2,158	-1,668	-1,116	-1,131	-1,724	-1,445	-1,786	13.40%
YoY %	-29.38%	-49.46%	1.33%	34.40%	-19.31%	19.09%	-	-
Horiz. %	120.83%	93.39%	62.49%	63.33%	96.53%	80.91%	100.00%	-
NP	4,429	568	103	563	3,058	6,998	7,777	-31.22%
YoY %	679.75%	451.46%	-81.71%	-81.59%	-56.30%	-10.02%	-	-
Horiz. %	56.95%	7.30%	1.32%	7.24%	39.32%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,441	573	103	563	3,058	6,998	7,777	-31.09%
YoY %	675.04%	456.31%	-81.71%	-81.59%	-56.30%	-10.02%	-	-
Horiz. %	57.10%	7.37%	1.32%	7.24%	39.32%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.76%	74.60%	91.55%	66.77%	36.05%	17.11%	18.68%	-
YoY %	-56.09%	-18.51%	37.11%	85.21%	110.70%	-8.40%	-	-
Horiz. %	175.37%	399.36%	490.10%	357.44%	192.99%	91.60%	100.00%	-
Total Cost	87,339	75,066	59,368	62,893	65,859	67,979	74,181	11.46%
YoY %	16.35%	26.44%	-5.60%	-4.50%	-3.12%	-8.36%	-	-
Horiz. %	117.74%	101.19%	80.03%	84.78%	88.78%	91.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,768	211,890	208,475	213,675	208,923	207,836	221,325	25.58%
YoY %	47.14%	1.64%	-2.43%	2.27%	0.52%	-6.09%	-	-
Horiz. %	140.86%	95.74%	94.19%	96.54%	94.40%	93.91%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	5,882	4,663	4,663	4,663	9,538	9,869	9,869	-29.11%
YoY %	26.14%	0.00%	0.00%	-51.11%	-3.35%	0.00%	-	-
Horiz. %	59.60%	47.25%	47.25%	47.25%	96.65%	100.00%	100.00%	-
Div Payout %	132.46%	813.87%	4,527.63%	828.32%	311.92%	141.03%	126.90%	-
YoY %	-83.72%	-82.02%	446.60%	165.56%	121.17%	11.13%	-	-
Horiz. %	104.38%	641.35%	3,567.87%	652.73%	245.80%	111.13%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	311,768	211,890	208,475	213,675	208,923	207,836	221,325	25.58%
YoY %	47.14%	1.64%	-2.43%	2.27%	0.52%	-6.09%	-	-
Horiz. %	140.86%	95.74%	94.19%	96.54%	94.40%	93.91%	100.00%	-
NOSH	196,081	99,014	96,071	96,250	93,269	93,200	97,500	59.12%
YoY %	98.03%	3.06%	-0.19%	3.20%	0.07%	-4.41%	-	-
Horiz. %	201.11%	101.55%	98.53%	98.72%	95.66%	95.59%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	4.83%	0.75%	0.17%	0.89%	4.44%	9.33%	9.49%	-
YoY %	544.00%	341.18%	-80.90%	-79.95%	-52.41%	-1.69%	-	-
Horiz. %	50.90%	7.90%	1.79%	9.38%	46.79%	98.31%	100.00%	-
ROE	1.42%	0.27%	0.05%	0.26%	1.46%	3.37%	3.51%	-
YoY %	425.93%	440.00%	-80.77%	-82.19%	-56.68%	-3.99%	-	-
Horiz. %	40.46%	7.69%	1.42%	7.41%	41.60%	96.01%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	46.80	76.39	61.90	65.93	73.89	80.45	84.06	-32.25%
YoY %	-38.74%	23.41%	-6.11%	-10.77%	-8.15%	-4.29%	-	-
Horiz. %	55.67%	90.88%	73.64%	78.43%	87.90%	95.71%	100.00%	-
EPS	2.26	0.58	0.11	0.58	3.28	7.51	7.98	-56.77%
YoY %	289.66%	427.27%	-81.03%	-82.32%	-56.32%	-5.89%	-	-
Horiz. %	28.32%	7.27%	1.38%	7.27%	41.10%	94.11%	100.00%	-
DPS	3.00	4.71	4.85	4.85	10.23	10.59	10.12	-55.44%
YoY %	-36.31%	-2.89%	0.00%	-52.59%	-3.40%	4.64%	-	-
Horiz. %	29.64%	46.54%	47.92%	47.92%	101.09%	104.64%	100.00%	-
NAPS	1.59	2.14	2.17	2.22	2.24	2.23	2.27	-21.07%
YoY %	-25.70%	-1.38%	-2.25%	-0.89%	0.45%	-1.76%	-	-
Horiz. %	70.04%	94.27%	95.59%	97.80%	98.68%	98.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 96,250
RPS	27.73	22.86	17.97	19.18	20.83	22.66	24.77	7.79%
YoY %	21.30%	27.21%	-6.31%	-7.92%	-8.08%	-8.52%	-	-
Horiz. %	111.95%	92.29%	72.55%	77.43%	84.09%	91.48%	100.00%	-
EPS	1.34	0.17	0.03	0.17	0.92	2.11	2.35	-31.16%
YoY %	688.24%	466.67%	-82.35%	-81.52%	-56.40%	-10.21%	-	-
Horiz. %	57.02%	7.23%	1.28%	7.23%	39.15%	89.79%	100.00%	-
DPS	1.78	1.41	1.41	1.41	2.88	2.98	2.98	-29.00%
YoY %	26.24%	0.00%	0.00%	-51.04%	-3.36%	0.00%	-	-
Horiz. %	59.73%	47.32%	47.32%	47.32%	96.64%	100.00%	100.00%	-
NAPS	0.9422	0.6404	0.63	0.6458	0.6314	0.6281	0.6689	25.57%
YoY %	47.13%	1.65%	-2.45%	2.28%	0.53%	-6.10%	-	-
Horiz. %	140.86%	95.74%	94.18%	96.55%	94.39%	93.90%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.92	1.12	1.39	1.30	1.28	1.16	1.26	-
P/RPS	1.97	1.47	2.25	1.97	1.73	1.44	1.50	19.86%
YoY %	34.01%	-34.67%	14.21%	13.87%	20.14%	-4.00%	-	-
Horiz. %	131.33%	98.00%	150.00%	131.33%	115.33%	96.00%	100.00%	-
P/EPS	40.62	193.54	1,296.50	222.25	39.04	15.45	15.80	87.34%
YoY %	-79.01%	-85.07%	483.35%	469.29%	152.69%	-2.22%	-	-
Horiz. %	257.09%	1,224.94%	8,205.70%	1,406.65%	247.09%	97.78%	100.00%	-
EY	2.46	0.52	0.08	0.45	2.56	6.47	6.33	-46.65%
YoY %	373.08%	550.00%	-82.22%	-82.42%	-60.43%	2.21%	-	-
Horiz. %	38.86%	8.21%	1.26%	7.11%	40.44%	102.21%	100.00%	-
DY	3.26	4.21	3.49	3.73	7.99	9.13	8.03	-45.08%
YoY %	-22.57%	20.63%	-6.43%	-53.32%	-12.49%	13.70%	-	-
Horiz. %	40.60%	52.43%	43.46%	46.45%	99.50%	113.70%	100.00%	-
P/NAPS	0.58	0.52	0.64	0.59	0.57	0.52	0.56	2.36%
YoY %	11.54%	-18.75%	8.47%	3.51%	9.62%	-7.14%	-	-
Horiz. %	103.57%	92.86%	114.29%	105.36%	101.79%	92.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	19/02/08	23/11/07	21/08/07	21/05/07	15/02/07	29/11/06	28/08/06	-
Price	0.70	0.97	1.23	1.15	1.30	1.31	1.20	-
P/RPS	1.50	1.27	1.99	1.74	1.76	1.63	1.43	3.22%
YoY %	18.11%	-36.18%	14.37%	-1.14%	7.98%	13.99%	-	-
Horiz. %	104.90%	88.81%	139.16%	121.68%	123.08%	113.99%	100.00%	-
P/EPS	30.91	167.62	1,147.26	196.60	39.65	17.45	15.04	61.43%
YoY %	-81.56%	-85.39%	483.55%	395.84%	127.22%	16.02%	-	-
Horiz. %	205.52%	1,114.49%	7,628.06%	1,307.18%	263.63%	116.02%	100.00%	-
EY	3.24	0.60	0.09	0.51	2.52	5.73	6.65	-38.00%
YoY %	440.00%	566.67%	-82.35%	-79.76%	-56.02%	-13.83%	-	-
Horiz. %	48.72%	9.02%	1.35%	7.67%	37.89%	86.17%	100.00%	-
DY	4.29	4.86	3.95	4.21	7.87	8.08	8.44	-36.23%
YoY %	-11.73%	23.04%	-6.18%	-46.51%	-2.60%	-4.27%	-	-
Horiz. %	50.83%	57.58%	46.80%	49.88%	93.25%	95.73%	100.00%	-
P/NAPS	0.44	0.45	0.57	0.52	0.58	0.59	0.53	-11.63%
YoY %	-2.22%	-21.05%	9.62%	-10.34%	-1.69%	11.32%	-	-
Horiz. %	83.02%	84.91%	107.55%	98.11%	109.43%	111.32%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

939

PTRANS

PERAK TRANSIT BERHAD

907

MPI

MALAYSIAN PACIFIC INDUSTRIES

884

HLIND

HONG LEONG INDUSTRIES BHD

813

YTLPOWR

YTL POWER INTERNATIONAL BHD

742

JCY

JCY INTERNATIONAL BERHAD

689

WCT

WCT HOLDINGS BERHAD

636

MAYBANK

MALAYAN BANKING BHD

584

GENTING

GENTING BHD

579

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More