[OSK] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 22.45%
YoY- -38.32%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,093,430 909,804 709,240 870,842 1,201,020 535,256 342,866 21.31%
PBT 183,424 164,178 142,556 274,524 507,100 151,920 79,594 14.92%
Tax -51,798 -46,832 -46,796 -53,422 -130,036 -43,002 -21,408 15.85%
NP 131,626 117,346 95,760 221,102 377,064 108,918 58,186 14.56%
-
NP to SH 106,256 86,758 81,880 199,518 323,466 83,480 48,152 14.09%
-
Tax Rate 28.24% 28.53% 32.83% 19.46% 25.64% 28.31% 26.90% -
Total Cost 961,804 792,458 613,480 649,740 823,956 426,338 284,680 22.48%
-
Net Worth 939,442 1,346,556 1,420,897 1,517,789 1,266,522 1,177,751 927,371 0.21%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 46,972 45,186 32,440 64,862 126,652 61,023 29,723 7.92%
Div Payout % 44.21% 52.08% 39.62% 32.51% 39.15% 73.10% 61.73% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 939,442 1,346,556 1,420,897 1,517,789 1,266,522 1,177,751 927,371 0.21%
NOSH 939,442 903,729 648,811 648,628 633,261 610,233 594,469 7.92%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 12.04% 12.90% 13.50% 25.39% 31.40% 20.35% 16.97% -
ROE 11.31% 6.44% 5.76% 13.15% 25.54% 7.09% 5.19% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 116.39 100.67 109.31 134.26 189.66 87.71 57.68 12.40%
EPS 11.32 9.60 12.62 30.76 51.08 13.68 8.10 5.73%
DPS 5.00 5.00 5.00 10.00 20.00 10.00 5.00 0.00%
NAPS 1.00 1.49 2.19 2.34 2.00 1.93 1.56 -7.14%
Adjusted Per Share Value based on latest NOSH - 648,637
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 52.18 43.42 33.85 41.56 57.32 25.55 16.36 21.31%
EPS 5.07 4.14 3.91 9.52 15.44 3.98 2.30 14.07%
DPS 2.24 2.16 1.55 3.10 6.04 2.91 1.42 7.88%
NAPS 0.4484 0.6427 0.6781 0.7244 0.6045 0.5621 0.4426 0.21%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.49 1.25 1.39 61.81 117.40 50.54 45.10 -
P/RPS 1.28 1.24 1.27 46.04 61.90 57.62 78.20 -49.59%
P/EPS 13.17 13.02 11.01 200.94 229.84 369.44 556.79 -46.40%
EY 7.59 7.68 9.08 0.50 0.44 0.27 0.18 86.51%
DY 3.36 4.00 3.60 0.16 0.17 0.20 0.11 76.75%
P/NAPS 1.49 0.84 0.63 26.41 58.70 26.19 28.91 -38.98%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 27/08/09 29/08/08 28/08/07 29/08/06 12/08/05 -
Price 1.39 1.32 1.38 56.37 95.24 55.20 44.71 -
P/RPS 1.19 1.31 1.26 41.99 50.22 62.93 77.52 -50.13%
P/EPS 12.29 13.75 10.94 183.26 186.45 403.51 551.98 -46.94%
EY 8.14 7.27 9.14 0.55 0.54 0.25 0.18 88.69%
DY 3.60 3.79 3.62 0.18 0.21 0.18 0.11 78.80%
P/NAPS 1.39 0.89 0.63 24.09 47.62 28.60 28.66 -39.59%

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