[OSK] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 52.76%
YoY- 58.59%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 582,282 634,939 923,480 389,337 261,387 287,552 234,461 16.35%
PBT 131,813 166,299 365,624 119,494 59,151 81,769 43,628 20.21%
Tax -39,395 -32,091 -94,698 -32,008 -11,889 -19,283 -19,826 12.11%
NP 92,418 134,208 270,926 87,486 47,262 62,486 23,802 25.34%
-
NP to SH 75,494 119,350 232,753 63,762 40,206 62,486 23,802 21.19%
-
Tax Rate 29.89% 19.30% 25.90% 26.79% 20.10% 23.58% 45.44% -
Total Cost 489,864 500,731 652,554 301,851 214,125 225,066 210,659 15.08%
-
Net Worth 1,259,315 1,349,173 1,275,764 1,179,201 930,583 871,897 486,342 17.16%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 16,228 32,432 63,788 30,391 14,913 27,945 12,158 4.92%
Div Payout % 21.50% 27.17% 27.41% 47.66% 37.09% 44.72% 51.08% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,259,315 1,349,173 1,275,764 1,179,201 930,583 871,897 486,342 17.16%
NOSH 649,131 648,641 637,882 607,836 596,528 558,908 486,342 4.92%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 15.87% 21.14% 29.34% 22.47% 18.08% 21.73% 10.15% -
ROE 5.99% 8.85% 18.24% 5.41% 4.32% 7.17% 4.89% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 89.70 97.89 144.77 64.05 43.82 51.45 48.21 10.89%
EPS 11.63 18.40 36.76 10.49 6.74 11.18 4.89 15.51%
DPS 2.50 5.00 10.00 5.00 2.50 5.00 2.50 0.00%
NAPS 1.94 2.08 2.00 1.94 1.56 1.56 1.00 11.66%
Adjusted Per Share Value based on latest NOSH - 608,342
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 28.26 30.81 44.81 18.89 12.68 13.95 11.38 16.35%
EPS 3.66 5.79 11.29 3.09 1.95 3.03 1.16 21.08%
DPS 0.79 1.57 3.10 1.47 0.72 1.36 0.59 4.98%
NAPS 0.6111 0.6547 0.6191 0.5722 0.4516 0.4231 0.236 17.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.40 1.42 90.58 55.98 40.43 56.37 63.76 -
P/RPS 1.56 1.45 62.57 87.40 92.27 109.57 132.26 -52.25%
P/EPS 12.04 7.72 248.24 533.65 599.85 504.20 1,302.80 -54.15%
EY 8.31 12.96 0.40 0.19 0.17 0.20 0.08 116.65%
DY 1.79 3.52 0.11 0.09 0.06 0.09 0.04 88.31%
P/NAPS 0.72 0.68 45.29 28.86 25.92 36.13 63.76 -52.60%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 27/11/07 29/11/06 16/11/05 24/11/04 12/11/03 -
Price 1.44 0.93 92.13 71.53 37.32 59.09 68.81 -
P/RPS 1.61 0.95 63.64 111.67 85.17 114.85 142.73 -52.61%
P/EPS 12.38 5.05 252.49 681.89 553.71 528.53 1,405.98 -54.52%
EY 8.08 19.78 0.40 0.15 0.18 0.19 0.07 120.49%
DY 1.74 5.38 0.11 0.07 0.07 0.08 0.04 87.42%
P/NAPS 0.74 0.45 46.07 36.87 23.92 37.88 68.81 -52.98%

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