[OSKPROP] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 134.49%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 455,699 215,605 272,712 144,872 125,848 106,662 91,768 30.58%
PBT 83,215 50,368 66,857 26,712 11,923 11,677 6,587 52.55%
Tax -26,920 -13,641 -18,054 -7,366 -4,753 -3,495 -2,158 52.23%
NP 56,295 36,727 48,803 19,346 7,170 8,182 4,429 52.70%
-
NP to SH 55,464 31,521 24,622 11,870 5,062 8,309 4,441 52.26%
-
Tax Rate 32.35% 27.08% 27.00% 27.58% 39.86% 29.93% 32.76% -
Total Cost 399,404 178,878 223,909 125,526 118,678 98,480 87,339 28.80%
-
Net Worth 411,289 316,649 339,161 320,658 314,968 326,494 192,928 13.43%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 24,052 15,421 14,053 9,375 4,687 3,910 3,640 36.94%
Div Payout % 43.37% 48.92% 57.08% 78.99% 92.59% 47.06% 81.97% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 411,289 316,649 339,161 320,658 314,968 326,494 192,928 13.43%
NOSH 240,520 205,616 187,382 187,519 187,481 195,505 121,338 12.06%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.35% 17.03% 17.90% 13.35% 5.70% 7.67% 4.83% -
ROE 13.49% 9.95% 7.26% 3.70% 1.61% 2.54% 2.30% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 189.46 104.86 145.54 77.26 67.13 54.56 75.63 16.52%
EPS 23.06 15.33 13.14 6.33 2.70 4.25 3.66 35.86%
DPS 10.00 7.50 7.50 5.00 2.50 2.00 3.00 22.19%
NAPS 1.71 1.54 1.81 1.71 1.68 1.67 1.59 1.21%
Adjusted Per Share Value based on latest NOSH - 187,162
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 137.72 65.16 82.42 43.78 38.03 32.23 27.73 30.58%
EPS 16.76 9.53 7.44 3.59 1.53 2.51 1.34 52.29%
DPS 7.27 4.66 4.25 2.83 1.42 1.18 1.10 36.95%
NAPS 1.243 0.957 1.025 0.9691 0.9519 0.9867 0.5831 13.43%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.35 1.05 1.03 0.67 0.52 0.38 0.92 -
P/RPS 0.71 1.00 0.71 0.87 0.77 0.70 1.22 -8.61%
P/EPS 5.85 6.85 7.84 10.58 19.26 8.94 25.14 -21.55%
EY 17.08 14.60 12.76 9.45 5.19 11.18 3.98 27.44%
DY 7.41 7.14 7.28 7.46 4.81 5.26 3.26 14.65%
P/NAPS 0.79 0.68 0.57 0.39 0.31 0.23 0.58 5.28%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 18/02/14 07/02/13 22/02/12 23/02/11 23/02/10 16/02/09 19/02/08 -
Price 1.47 0.96 1.24 0.67 0.52 0.35 0.70 -
P/RPS 0.78 0.92 0.85 0.87 0.77 0.64 0.93 -2.88%
P/EPS 6.37 6.26 9.44 10.58 19.26 8.24 19.13 -16.73%
EY 15.69 15.97 10.60 9.45 5.19 12.14 5.23 20.07%
DY 6.80 7.81 6.05 7.46 4.81 5.71 4.29 7.97%
P/NAPS 0.86 0.62 0.69 0.39 0.31 0.21 0.44 11.80%

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