[OSK] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 417.05%
YoY- -58.96%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,076,392 1,093,430 909,804 709,240 870,842 1,201,020 535,256 12.33%
PBT 167,608 183,424 164,178 142,556 274,524 507,100 151,920 1.64%
Tax -55,052 -51,798 -46,832 -46,796 -53,422 -130,036 -43,002 4.19%
NP 112,556 131,626 117,346 95,760 221,102 377,064 108,918 0.54%
-
NP to SH 97,284 106,256 86,758 81,880 199,518 323,466 83,480 2.58%
-
Tax Rate 32.85% 28.24% 28.53% 32.83% 19.46% 25.64% 28.31% -
Total Cost 963,836 961,804 792,458 613,480 649,740 823,956 426,338 14.54%
-
Net Worth 1,485,757 939,442 1,346,556 1,420,897 1,517,789 1,266,522 1,177,751 3.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 47,317 46,972 45,186 32,440 64,862 126,652 61,023 -4.14%
Div Payout % 48.64% 44.21% 52.08% 39.62% 32.51% 39.15% 73.10% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,485,757 939,442 1,346,556 1,420,897 1,517,789 1,266,522 1,177,751 3.94%
NOSH 946,342 939,442 903,729 648,811 648,628 633,261 610,233 7.57%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.46% 12.04% 12.90% 13.50% 25.39% 31.40% 20.35% -
ROE 6.55% 11.31% 6.44% 5.76% 13.15% 25.54% 7.09% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 113.74 116.39 100.67 109.31 134.26 189.66 87.71 4.42%
EPS 10.28 11.32 9.60 12.62 30.76 51.08 13.68 -4.64%
DPS 5.00 5.00 5.00 5.00 10.00 20.00 10.00 -10.90%
NAPS 1.57 1.00 1.49 2.19 2.34 2.00 1.93 -3.37%
Adjusted Per Share Value based on latest NOSH - 648,789
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 51.37 52.18 43.42 33.85 41.56 57.32 25.55 12.33%
EPS 4.64 5.07 4.14 3.91 9.52 15.44 3.98 2.58%
DPS 2.26 2.24 2.16 1.55 3.10 6.04 2.91 -4.12%
NAPS 0.7091 0.4484 0.6427 0.6781 0.7244 0.6045 0.5621 3.94%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 1.49 1.25 1.39 61.81 117.40 50.54 -
P/RPS 1.23 1.28 1.24 1.27 46.04 61.90 57.62 -47.30%
P/EPS 13.62 13.17 13.02 11.01 200.94 229.84 369.44 -42.28%
EY 7.34 7.59 7.68 9.08 0.50 0.44 0.27 73.31%
DY 3.57 3.36 4.00 3.60 0.16 0.17 0.20 61.59%
P/NAPS 0.89 1.49 0.84 0.63 26.41 58.70 26.19 -43.05%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 25/08/11 25/08/10 27/08/09 29/08/08 28/08/07 29/08/06 -
Price 1.55 1.39 1.32 1.38 56.37 95.24 55.20 -
P/RPS 1.36 1.19 1.31 1.26 41.99 50.22 62.93 -47.19%
P/EPS 15.08 12.29 13.75 10.94 183.26 186.45 403.51 -42.14%
EY 6.63 8.14 7.27 9.14 0.55 0.54 0.25 72.60%
DY 3.23 3.60 3.79 3.62 0.18 0.21 0.18 61.73%
P/NAPS 0.99 1.39 0.89 0.63 24.09 47.62 28.60 -42.88%

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