[OSK] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -88.25%
YoY- -90.28%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,146,744 1,215,324 981,852 526,672 913,816 1,151,988 478,684 15.65%
PBT 229,288 288,028 232,744 39,808 260,700 466,912 162,936 5.85%
Tax -74,676 -78,916 -72,552 -15,260 -77,096 -126,132 -46,952 8.03%
NP 154,612 209,112 160,192 24,548 183,604 340,780 115,984 4.90%
-
NP to SH 134,912 182,524 128,976 15,836 162,932 303,676 99,092 5.27%
-
Tax Rate 32.57% 27.40% 31.17% 38.33% 29.57% 27.01% 28.82% -
Total Cost 992,132 1,006,212 821,660 502,124 730,212 811,208 362,700 18.24%
-
Net Worth 1,512,592 1,501,263 1,253,475 1,395,385 1,530,730 1,323,789 1,177,632 4.25%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,512,592 1,501,263 1,253,475 1,395,385 1,530,730 1,323,789 1,177,632 4.25%
NOSH 939,498 938,289 824,654 649,016 648,614 621,497 610,172 7.45%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.48% 17.21% 16.32% 4.66% 20.09% 29.58% 24.23% -
ROE 8.92% 12.16% 10.29% 1.13% 10.64% 22.94% 8.41% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 122.06 129.53 119.06 81.15 140.89 185.36 78.45 7.63%
EPS 14.36 19.44 15.64 2.44 25.12 48.88 16.24 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.52 2.15 2.36 2.13 1.93 -2.97%
Adjusted Per Share Value based on latest NOSH - 649,016
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 54.73 58.00 46.86 25.14 43.61 54.98 22.85 15.65%
EPS 6.44 8.71 6.16 0.76 7.78 14.49 4.73 5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7219 0.7165 0.5982 0.666 0.7306 0.6318 0.562 4.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.66 1.76 1.35 0.93 71.53 109.63 52.48 -
P/RPS 1.36 1.36 1.13 1.15 50.77 59.15 66.90 -47.72%
P/EPS 11.56 9.05 8.63 38.11 284.75 224.37 323.15 -42.56%
EY 8.65 11.05 11.59 2.62 0.35 0.45 0.31 74.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 0.89 0.43 30.31 51.47 27.19 -42.01%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 27/05/11 25/05/10 28/05/09 29/05/08 25/05/07 25/05/06 -
Price 1.63 1.63 1.19 1.34 69.20 115.46 51.70 -
P/RPS 1.34 1.26 1.00 1.65 49.12 62.29 65.90 -47.72%
P/EPS 11.35 8.38 7.61 54.92 275.48 236.30 318.35 -42.60%
EY 8.81 11.93 13.14 1.82 0.36 0.42 0.31 74.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.02 0.78 0.62 29.32 54.21 26.79 -42.06%

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