[OSK] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -8.25%
YoY- 186.17%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,012,205 820,368 812,165 1,236,583 549,962 335,890 387,605 17.34%
PBT 194,971 191,022 168,186 446,642 161,638 71,261 59,608 21.82%
Tax -43,716 -53,896 -29,776 -114,824 -30,544 -10,191 -34,371 4.08%
NP 151,255 137,126 138,410 331,818 131,094 61,070 25,237 34.75%
-
NP to SH 117,613 112,629 134,774 284,743 99,501 45,401 25,237 29.22%
-
Tax Rate 22.42% 28.21% 17.70% 25.71% 18.90% 14.30% 57.66% -
Total Cost 860,950 683,242 673,755 904,765 418,868 274,820 362,368 15.50%
-
Net Worth 1,510,625 1,278,842 1,370,255 1,498,861 1,223,223 1,127,567 1,219,694 3.62%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 73,569 48,686 48,248 128,107 76,071 44,744 28,103 17.38%
Div Payout % 62.55% 43.23% 35.80% 44.99% 76.45% 98.55% 111.36% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,510,625 1,278,842 1,370,255 1,498,861 1,223,223 1,127,567 1,219,694 3.62%
NOSH 980,925 649,158 643,312 640,539 608,568 596,596 562,071 9.72%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.94% 16.72% 17.04% 26.83% 23.84% 18.18% 6.51% -
ROE 7.79% 8.81% 9.84% 19.00% 8.13% 4.03% 2.07% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 103.19 126.37 126.25 193.05 90.37 56.30 68.96 6.94%
EPS 12.78 17.35 20.95 44.46 16.35 7.61 4.49 19.03%
DPS 7.50 7.50 7.50 20.00 12.50 7.50 5.00 6.98%
NAPS 1.54 1.97 2.13 2.34 2.01 1.89 2.17 -5.55%
Adjusted Per Share Value based on latest NOSH - 647,472
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 48.31 39.15 38.76 59.02 26.25 16.03 18.50 17.33%
EPS 5.61 5.38 6.43 13.59 4.75 2.17 1.20 29.29%
DPS 3.51 2.32 2.30 6.11 3.63 2.14 1.34 17.40%
NAPS 0.721 0.6103 0.654 0.7153 0.5838 0.5381 0.5821 3.62%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.92 1.67 0.99 90.19 76.20 37.13 56.37 -
P/RPS 1.86 1.32 0.78 46.72 84.32 65.95 81.74 -46.75%
P/EPS 16.01 9.63 4.73 202.89 466.06 487.91 1,255.46 -51.64%
EY 6.24 10.39 21.16 0.49 0.21 0.20 0.08 106.63%
DY 3.91 4.49 7.58 0.22 0.16 0.20 0.09 87.44%
P/NAPS 1.25 0.85 0.46 38.54 37.91 19.65 25.98 -39.67%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 17/02/05 -
Price 1.68 1.20 0.88 73.47 101.85 50.93 58.31 -
P/RPS 1.63 0.95 0.70 38.06 112.70 90.46 84.56 -48.20%
P/EPS 14.01 6.92 4.20 165.27 622.94 669.25 1,298.66 -52.97%
EY 7.14 14.46 23.81 0.61 0.16 0.15 0.08 111.32%
DY 4.46 6.25 8.52 0.27 0.12 0.15 0.09 91.59%
P/NAPS 1.09 0.61 0.41 31.40 50.67 26.95 26.87 -41.36%

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