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

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -24.53%
YoY- -10.64%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP'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 207,506 276,892 120,326 92,458 93,110 65,264 84,156 16.21%
PBT 60,180 80,920 20,624 12,060 11,406 556 7,682 40.88%
Tax -15,342 -20,776 -5,224 -3,460 -2,712 -1,786 -3,002 31.21%
NP 44,838 60,144 15,400 8,600 8,694 -1,230 4,680 45.68%
-
NP to SH 37,018 31,950 10,022 8,030 8,986 -1,230 4,680 41.11%
-
Tax Rate 25.49% 25.67% 25.33% 28.69% 23.78% 321.22% 39.08% -
Total Cost 162,668 216,748 104,926 83,858 84,416 66,494 79,476 12.66%
-
Net Worth 350,322 337,104 317,175 315,196 322,064 205,315 211,625 8.75%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 18,733 9,364 - - - - 9,322 12.32%
Div Payout % 50.61% 29.31% - - - - 199.20% -
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 350,322 337,104 317,175 315,196 322,064 205,315 211,625 8.75%
NOSH 187,338 187,280 187,677 187,616 198,805 94,615 93,227 12.32%
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 21.61% 21.72% 12.80% 9.30% 9.34% -1.88% 5.56% -
ROE 10.57% 9.48% 3.16% 2.55% 2.79% -0.60% 2.21% -
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 110.77 147.85 64.11 49.28 46.83 68.98 90.27 3.46%
EPS 19.76 17.06 5.34 4.28 4.52 -1.30 5.02 25.62%
DPS 10.00 5.00 0.00 0.00 0.00 0.00 10.00 0.00%
NAPS 1.87 1.80 1.69 1.68 1.62 2.17 2.27 -3.17%
Adjusted Per Share Value based on latest NOSH - 188,194
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 62.71 83.68 36.36 27.94 28.14 19.72 25.43 16.21%
EPS 11.19 9.66 3.03 2.43 2.72 -0.37 1.41 41.18%
DPS 5.66 2.83 0.00 0.00 0.00 0.00 2.82 12.30%
NAPS 1.0587 1.0188 0.9585 0.9526 0.9733 0.6205 0.6396 8.75%
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 1.17 0.87 0.53 0.52 0.77 1.39 1.26 -
P/RPS 1.06 0.59 0.83 1.06 1.64 2.02 1.40 -4.52%
P/EPS 5.92 5.10 9.93 12.15 17.04 -106.92 25.10 -21.37%
EY 16.89 19.61 10.08 8.23 5.87 -0.94 3.98 27.21%
DY 8.55 5.75 0.00 0.00 0.00 0.00 7.94 1.24%
P/NAPS 0.63 0.48 0.31 0.31 0.48 0.64 0.56 1.98%
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 16/08/12 16/08/11 26/08/10 18/08/09 25/08/08 21/08/07 28/08/06 -
Price 1.01 0.81 0.58 0.56 0.55 1.23 1.20 -
P/RPS 0.91 0.55 0.90 1.14 1.17 1.78 1.33 -6.12%
P/EPS 5.11 4.75 10.86 13.08 12.17 -94.62 23.90 -22.65%
EY 19.56 21.06 9.21 7.64 8.22 -1.06 4.18 29.29%
DY 9.90 6.17 0.00 0.00 0.00 0.00 8.33 2.91%
P/NAPS 0.54 0.45 0.34 0.33 0.34 0.57 0.53 0.31%

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