[OSKPROP] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 109.54%
YoY- -96.58%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 136,702 114,596 104,492 76,677 67,721 65,094 83,158 8.63%
PBT 25,293 10,444 12,646 2,666 6,062 8,632 4,822 31.79%
Tax -7,422 -3,484 -4,424 -2,556 -2,630 -4,130 -2,746 18.01%
NP 17,870 6,960 8,222 110 3,432 4,501 2,076 43.13%
-
NP to SH 12,133 5,110 8,385 117 3,432 4,501 2,076 34.19%
-
Tax Rate 29.34% 33.36% 34.98% 95.87% 43.39% 47.85% 56.95% -
Total Cost 118,832 107,636 96,269 76,566 64,289 60,593 81,082 6.57%
-
Net Worth 322,057 314,118 318,380 209,243 207,971 215,365 215,584 6.91%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 6,217 6,467 3,326 -
Div Payout % - - - - 181.16% 143.68% 160.26% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 322,057 314,118 318,380 209,243 207,971 215,365 215,584 6.91%
NOSH 187,242 186,975 196,531 97,777 93,260 97,011 99,807 11.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.07% 6.07% 7.87% 0.14% 5.07% 6.92% 2.50% -
ROE 3.77% 1.63% 2.63% 0.06% 1.65% 2.09% 0.96% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 73.01 61.29 53.17 78.42 72.61 67.10 83.32 -2.17%
EPS 6.48 2.73 4.27 0.12 3.68 4.64 2.08 20.84%
DPS 0.00 0.00 0.00 0.00 6.67 6.67 3.33 -
NAPS 1.72 1.68 1.62 2.14 2.23 2.22 2.16 -3.72%
Adjusted Per Share Value based on latest NOSH - 99,014
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 41.31 34.63 31.58 23.17 20.47 19.67 25.13 8.63%
EPS 3.67 1.54 2.53 0.04 1.04 1.36 0.63 34.12%
DPS 0.00 0.00 0.00 0.00 1.88 1.95 1.01 -
NAPS 0.9733 0.9493 0.9622 0.6324 0.6285 0.6509 0.6515 6.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.61 0.53 0.58 1.12 1.16 1.24 1.18 -
P/RPS 0.84 0.86 1.09 1.43 1.60 1.85 1.42 -8.37%
P/EPS 9.41 19.39 13.59 933.33 31.52 26.72 56.73 -25.86%
EY 10.62 5.16 7.36 0.11 3.17 3.74 1.76 34.90%
DY 0.00 0.00 0.00 0.00 5.75 5.38 2.82 -
P/NAPS 0.35 0.32 0.36 0.52 0.52 0.56 0.55 -7.25%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 20/11/08 23/11/07 29/11/06 14/11/05 23/11/04 -
Price 0.67 0.56 0.29 0.97 1.31 1.16 1.10 -
P/RPS 0.92 0.91 0.55 1.24 1.80 1.73 1.32 -5.83%
P/EPS 10.34 20.49 6.80 808.33 35.60 25.00 52.88 -23.80%
EY 9.67 4.88 14.71 0.12 2.81 4.00 1.89 31.25%
DY 0.00 0.00 0.00 0.00 5.09 5.75 3.03 -
P/NAPS 0.39 0.33 0.18 0.45 0.59 0.52 0.51 -4.37%

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