[OSK] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.52%
YoY- 287.48%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 909,804 709,240 870,842 1,201,020 535,256 342,866 398,350 14.75%
PBT 164,178 142,556 274,524 507,100 151,920 79,594 149,920 1.52%
Tax -46,832 -46,796 -53,422 -130,036 -43,002 -21,408 -32,330 6.36%
NP 117,346 95,760 221,102 377,064 108,918 58,186 117,590 -0.03%
-
NP to SH 86,758 81,880 199,518 323,466 83,480 48,152 117,590 -4.93%
-
Tax Rate 28.53% 32.83% 19.46% 25.64% 28.31% 26.90% 21.56% -
Total Cost 792,458 613,480 649,740 823,956 426,338 284,680 280,760 18.87%
-
Net Worth 1,346,556 1,420,897 1,517,789 1,266,522 1,177,751 927,371 813,239 8.76%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 45,186 32,440 64,862 126,652 61,023 29,723 54,948 -3.20%
Div Payout % 52.08% 39.62% 32.51% 39.15% 73.10% 61.73% 46.73% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,346,556 1,420,897 1,517,789 1,266,522 1,177,751 927,371 813,239 8.76%
NOSH 903,729 648,811 648,628 633,261 610,233 594,469 549,485 8.64%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.90% 13.50% 25.39% 31.40% 20.35% 16.97% 29.52% -
ROE 6.44% 5.76% 13.15% 25.54% 7.09% 5.19% 14.46% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 100.67 109.31 134.26 189.66 87.71 57.68 72.50 5.62%
EPS 9.60 12.62 30.76 51.08 13.68 8.10 21.40 -12.50%
DPS 5.00 5.00 10.00 20.00 10.00 5.00 10.00 -10.90%
NAPS 1.49 2.19 2.34 2.00 1.93 1.56 1.48 0.11%
Adjusted Per Share Value based on latest NOSH - 644,988
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 43.42 33.85 41.56 57.32 25.55 16.36 19.01 14.75%
EPS 4.14 3.91 9.52 15.44 3.98 2.30 5.61 -4.93%
DPS 2.16 1.55 3.10 6.04 2.91 1.42 2.62 -3.16%
NAPS 0.6427 0.6781 0.7244 0.6045 0.5621 0.4426 0.3881 8.76%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.25 1.39 61.81 117.40 50.54 45.10 60.65 -
P/RPS 1.24 1.27 46.04 61.90 57.62 78.20 83.66 -50.42%
P/EPS 13.02 11.01 200.94 229.84 369.44 556.79 283.41 -40.14%
EY 7.68 9.08 0.50 0.44 0.27 0.18 0.35 67.28%
DY 4.00 3.60 0.16 0.17 0.20 0.11 0.16 70.95%
P/NAPS 0.84 0.63 26.41 58.70 26.19 28.91 40.98 -47.67%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 29/08/08 28/08/07 29/08/06 12/08/05 12/08/04 -
Price 1.32 1.38 56.37 95.24 55.20 44.71 59.48 -
P/RPS 1.31 1.26 41.99 50.22 62.93 77.52 82.05 -49.80%
P/EPS 13.75 10.94 183.26 186.45 403.51 551.98 277.94 -39.39%
EY 7.27 9.14 0.55 0.54 0.25 0.18 0.36 64.98%
DY 3.79 3.62 0.18 0.21 0.18 0.11 0.17 67.72%
P/NAPS 0.89 0.63 24.09 47.62 28.60 28.66 40.19 -46.99%

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