[OSKPROP] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.68%
YoY- 7046.61%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 287,574 136,702 114,596 104,492 76,677 67,721 65,094 28.08%
PBT 75,102 25,293 10,444 12,646 2,666 6,062 8,632 43.38%
Tax -20,617 -7,422 -3,484 -4,424 -2,556 -2,630 -4,130 30.71%
NP 54,485 17,870 6,960 8,222 110 3,432 4,501 51.49%
-
NP to SH 27,154 12,133 5,110 8,385 117 3,432 4,501 34.90%
-
Tax Rate 27.45% 29.34% 33.36% 34.98% 95.87% 43.39% 47.85% -
Total Cost 233,089 118,832 107,636 96,269 76,566 64,289 60,593 25.16%
-
Net Worth 339,121 322,057 314,118 318,380 209,243 207,971 215,365 7.85%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 12,490 - - - - 6,217 6,467 11.58%
Div Payout % 46.00% - - - - 181.16% 143.68% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 339,121 322,057 314,118 318,380 209,243 207,971 215,365 7.85%
NOSH 187,359 187,242 186,975 196,531 97,777 93,260 97,011 11.58%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 18.95% 13.07% 6.07% 7.87% 0.14% 5.07% 6.92% -
ROE 8.01% 3.77% 1.63% 2.63% 0.06% 1.65% 2.09% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 153.49 73.01 61.29 53.17 78.42 72.61 67.10 14.77%
EPS 14.49 6.48 2.73 4.27 0.12 3.68 4.64 20.88%
DPS 6.67 0.00 0.00 0.00 0.00 6.67 6.67 0.00%
NAPS 1.81 1.72 1.68 1.62 2.14 2.23 2.22 -3.34%
Adjusted Per Share Value based on latest NOSH - 193,118
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 86.91 41.31 34.63 31.58 23.17 20.47 19.67 28.08%
EPS 8.21 3.67 1.54 2.53 0.04 1.04 1.36 34.91%
DPS 3.77 0.00 0.00 0.00 0.00 1.88 1.95 11.60%
NAPS 1.0249 0.9733 0.9493 0.9622 0.6324 0.6285 0.6509 7.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.77 0.61 0.53 0.58 1.12 1.16 1.24 -
P/RPS 0.50 0.84 0.86 1.09 1.43 1.60 1.85 -19.58%
P/EPS 5.31 9.41 19.39 13.59 933.33 31.52 26.72 -23.59%
EY 18.82 10.62 5.16 7.36 0.11 3.17 3.74 30.88%
DY 8.66 0.00 0.00 0.00 0.00 5.75 5.38 8.25%
P/NAPS 0.43 0.35 0.32 0.36 0.52 0.52 0.56 -4.30%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 23/11/10 18/11/09 20/11/08 23/11/07 29/11/06 14/11/05 -
Price 0.84 0.67 0.56 0.29 0.97 1.31 1.16 -
P/RPS 0.55 0.92 0.91 0.55 1.24 1.80 1.73 -17.37%
P/EPS 5.80 10.34 20.49 6.80 808.33 35.60 25.00 -21.60%
EY 17.25 9.67 4.88 14.71 0.12 2.81 4.00 27.56%
DY 7.94 0.00 0.00 0.00 0.00 5.09 5.75 5.52%
P/NAPS 0.46 0.39 0.33 0.18 0.45 0.59 0.52 -2.02%

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