[OSKPROP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -15.37%
YoY- -58.22%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 144,872 142,428 139,782 133,935 125,848 114,240 106,336 22.82%
PBT 26,712 23,060 16,205 11,659 11,923 10,025 12,004 70.19%
Tax -7,366 -7,707 -5,635 -4,593 -4,753 -2,790 -3,869 53.43%
NP 19,346 15,353 10,570 7,066 7,170 7,235 8,135 77.88%
-
NP to SH 11,870 10,329 6,058 4,284 5,062 5,853 7,831 31.85%
-
Tax Rate 27.58% 33.42% 34.77% 39.39% 39.86% 27.83% 32.23% -
Total Cost 125,526 127,075 129,212 126,869 118,678 107,005 98,201 17.72%
-
Net Worth 320,047 322,618 316,647 319,940 312,836 305,759 316,166 0.81%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,679 4,655 4,655 4,655 4,655 3,847 3,847 13.90%
Div Payout % 39.42% 45.07% 76.85% 108.67% 91.97% 65.74% 49.13% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 320,047 322,618 316,647 319,940 312,836 305,759 316,166 0.81%
NOSH 187,162 187,568 187,365 188,200 186,212 181,999 188,194 -0.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.35% 10.78% 7.56% 5.28% 5.70% 6.33% 7.65% -
ROE 3.71% 3.20% 1.91% 1.34% 1.62% 1.91% 2.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 77.40 75.93 74.60 71.17 67.58 62.77 56.50 23.27%
EPS 6.34 5.51 3.23 2.28 2.72 3.22 4.16 32.33%
DPS 2.50 2.50 2.48 2.47 2.50 2.11 2.04 14.47%
NAPS 1.71 1.72 1.69 1.70 1.68 1.68 1.68 1.18%
Adjusted Per Share Value based on latest NOSH - 188,200
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.78 43.04 42.24 40.48 38.03 34.52 32.14 22.81%
EPS 3.59 3.12 1.83 1.29 1.53 1.77 2.37 31.79%
DPS 1.41 1.41 1.41 1.41 1.41 1.16 1.16 13.85%
NAPS 0.9672 0.975 0.9569 0.9669 0.9454 0.924 0.9555 0.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.67 0.61 0.53 0.58 0.52 0.53 0.52 -
P/RPS 0.87 0.80 0.71 0.81 0.77 0.84 0.92 -3.64%
P/EPS 10.56 11.08 16.39 25.48 19.13 16.48 12.50 -10.60%
EY 9.47 9.03 6.10 3.92 5.23 6.07 8.00 11.86%
DY 3.73 4.10 4.69 4.26 4.81 3.99 3.93 -3.41%
P/NAPS 0.39 0.35 0.31 0.34 0.31 0.32 0.31 16.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 26/08/10 17/05/10 23/02/10 18/11/09 18/08/09 -
Price 0.67 0.67 0.58 0.54 0.52 0.56 0.56 -
P/RPS 0.87 0.88 0.78 0.76 0.77 0.89 0.99 -8.23%
P/EPS 10.56 12.17 17.94 23.72 19.13 17.41 13.46 -14.89%
EY 9.47 8.22 5.57 4.22 5.23 5.74 7.43 17.50%
DY 3.73 3.73 4.28 4.58 4.81 3.78 3.65 1.45%
P/NAPS 0.39 0.39 0.34 0.32 0.31 0.33 0.33 11.74%

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