[OSK] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -15.76%
YoY- 73.37%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 709,240 870,842 1,201,020 535,256 342,866 398,350 222,548 21.28%
PBT 142,556 274,524 507,100 151,920 79,594 149,920 27,930 31.18%
Tax -46,796 -53,422 -130,036 -43,002 -21,408 -32,330 -13,524 22.96%
NP 95,760 221,102 377,064 108,918 58,186 117,590 14,406 37.08%
-
NP to SH 81,880 199,518 323,466 83,480 48,152 117,590 14,406 33.55%
-
Tax Rate 32.83% 19.46% 25.64% 28.31% 26.90% 21.56% 48.42% -
Total Cost 613,480 649,740 823,956 426,338 284,680 280,760 208,142 19.72%
-
Net Worth 1,420,897 1,517,789 1,266,522 1,177,751 927,371 813,239 657,030 13.70%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 32,440 64,862 126,652 61,023 29,723 54,948 24,334 4.90%
Div Payout % 39.62% 32.51% 39.15% 73.10% 61.73% 46.73% 168.92% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,420,897 1,517,789 1,266,522 1,177,751 927,371 813,239 657,030 13.70%
NOSH 648,811 648,628 633,261 610,233 594,469 549,485 486,689 4.90%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.50% 25.39% 31.40% 20.35% 16.97% 29.52% 6.47% -
ROE 5.76% 13.15% 25.54% 7.09% 5.19% 14.46% 2.19% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 109.31 134.26 189.66 87.71 57.68 72.50 45.73 15.61%
EPS 12.62 30.76 51.08 13.68 8.10 21.40 2.96 27.31%
DPS 5.00 10.00 20.00 10.00 5.00 10.00 5.00 0.00%
NAPS 2.19 2.34 2.00 1.93 1.56 1.48 1.35 8.38%
Adjusted Per Share Value based on latest NOSH - 610,323
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 33.85 41.56 57.32 25.55 16.36 19.01 10.62 21.29%
EPS 3.91 9.52 15.44 3.98 2.30 5.61 0.69 33.48%
DPS 1.55 3.10 6.04 2.91 1.42 2.62 1.16 4.94%
NAPS 0.6781 0.7244 0.6045 0.5621 0.4426 0.3881 0.3136 13.70%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.39 61.81 117.40 50.54 45.10 60.65 58.70 -
P/RPS 1.27 46.04 61.90 57.62 78.20 83.66 128.37 -53.63%
P/EPS 11.01 200.94 229.84 369.44 556.79 283.41 1,983.11 -57.88%
EY 9.08 0.50 0.44 0.27 0.18 0.35 0.05 137.78%
DY 3.60 0.16 0.17 0.20 0.11 0.16 0.09 84.82%
P/NAPS 0.63 26.41 58.70 26.19 28.91 40.98 43.48 -50.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 28/08/07 29/08/06 12/08/05 12/08/04 22/08/03 -
Price 1.38 56.37 95.24 55.20 44.71 59.48 61.81 -
P/RPS 1.26 41.99 50.22 62.93 77.52 82.05 135.17 -54.09%
P/EPS 10.94 183.26 186.45 403.51 551.98 277.94 2,088.18 -58.29%
EY 9.14 0.55 0.54 0.25 0.18 0.36 0.05 138.04%
DY 3.62 0.18 0.21 0.18 0.11 0.17 0.08 88.66%
P/NAPS 0.63 24.09 47.62 28.60 28.66 40.19 45.79 -51.01%

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