[OSKPROP] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 33.13%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 321,196 207,506 276,892 120,326 92,458 93,110 65,264 30.38%
PBT 50,132 60,180 80,920 20,624 12,060 11,406 556 111.61%
Tax -13,922 -15,342 -20,776 -5,224 -3,460 -2,712 -1,786 40.76%
NP 36,210 44,838 60,144 15,400 8,600 8,694 -1,230 -
-
NP to SH 35,160 37,018 31,950 10,022 8,030 8,986 -1,230 -
-
Tax Rate 27.77% 25.49% 25.67% 25.33% 28.69% 23.78% 321.22% -
Total Cost 284,986 162,668 216,748 104,926 83,858 84,416 66,494 27.42%
-
Net Worth 382,383 350,322 337,104 317,175 315,196 322,064 205,315 10.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 24,049 18,733 9,364 - - - - -
Div Payout % 68.40% 50.61% 29.31% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 382,383 350,322 337,104 317,175 315,196 322,064 205,315 10.91%
NOSH 240,492 187,338 187,280 187,677 187,616 198,805 94,615 16.80%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.27% 21.61% 21.72% 12.80% 9.30% 9.34% -1.88% -
ROE 9.19% 10.57% 9.48% 3.16% 2.55% 2.79% -0.60% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 133.56 110.77 147.85 64.11 49.28 46.83 68.98 11.63%
EPS 14.62 19.76 17.06 5.34 4.28 4.52 -1.30 -
DPS 10.00 10.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.87 1.80 1.69 1.68 1.62 2.17 -5.04%
Adjusted Per Share Value based on latest NOSH - 187,365
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 97.07 62.71 83.68 36.36 27.94 28.14 19.72 30.39%
EPS 10.63 11.19 9.66 3.03 2.43 2.72 -0.37 -
DPS 7.27 5.66 2.83 0.00 0.00 0.00 0.00 -
NAPS 1.1556 1.0587 1.0188 0.9585 0.9526 0.9733 0.6205 10.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.24 1.17 0.87 0.53 0.52 0.77 1.39 -
P/RPS 0.93 1.06 0.59 0.83 1.06 1.64 2.02 -12.11%
P/EPS 8.48 5.92 5.10 9.93 12.15 17.04 -106.92 -
EY 11.79 16.89 19.61 10.08 8.23 5.87 -0.94 -
DY 8.06 8.55 5.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.63 0.48 0.31 0.31 0.48 0.64 3.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 16/08/12 16/08/11 26/08/10 18/08/09 25/08/08 21/08/07 -
Price 1.44 1.01 0.81 0.58 0.56 0.55 1.23 -
P/RPS 1.08 0.91 0.55 0.90 1.14 1.17 1.78 -7.98%
P/EPS 9.85 5.11 4.75 10.86 13.08 12.17 -94.62 -
EY 10.15 19.56 21.06 9.21 7.64 8.22 -1.06 -
DY 6.94 9.90 6.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.54 0.45 0.34 0.33 0.34 0.57 8.10%

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