[OSK] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 19.64%
YoY- -48.72%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 835,204 710,253 582,282 634,939 923,480 389,337 261,387 21.35%
PBT 143,842 139,582 131,813 166,299 365,624 119,494 59,151 15.95%
Tax -41,954 -36,461 -39,395 -32,091 -94,698 -32,008 -11,889 23.37%
NP 101,888 103,121 92,418 134,208 270,926 87,486 47,262 13.65%
-
NP to SH 83,037 76,982 75,494 119,350 232,753 63,762 40,206 12.84%
-
Tax Rate 29.17% 26.12% 29.89% 19.30% 25.90% 26.79% 20.10% -
Total Cost 733,316 607,132 489,864 500,731 652,554 301,851 214,125 22.76%
-
Net Worth 939,096 1,380,556 1,259,315 1,349,173 1,275,764 1,179,201 930,583 0.15%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 23,477 22,856 16,228 32,432 63,788 30,391 14,913 7.85%
Div Payout % 28.27% 29.69% 21.50% 27.17% 27.41% 47.66% 37.09% -
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 939,096 1,380,556 1,259,315 1,349,173 1,275,764 1,179,201 930,583 0.15%
NOSH 939,096 914,275 649,131 648,641 637,882 607,836 596,528 7.85%
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 12.20% 14.52% 15.87% 21.14% 29.34% 22.47% 18.08% -
ROE 8.84% 5.58% 5.99% 8.85% 18.24% 5.41% 4.32% -
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 88.94 77.68 89.70 97.89 144.77 64.05 43.82 12.51%
EPS 8.84 8.42 11.63 18.40 36.76 10.49 6.74 4.62%
DPS 2.50 2.50 2.50 5.00 10.00 5.00 2.50 0.00%
NAPS 1.00 1.51 1.94 2.08 2.00 1.94 1.56 -7.14%
Adjusted Per Share Value based on latest NOSH - 648,675
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 40.53 34.47 28.26 30.81 44.81 18.89 12.68 21.35%
EPS 4.03 3.74 3.66 5.79 11.29 3.09 1.95 12.85%
DPS 1.14 1.11 0.79 1.57 3.10 1.47 0.72 7.95%
NAPS 0.4557 0.67 0.6111 0.6547 0.6191 0.5722 0.4516 0.15%
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 1.52 1.32 1.40 1.42 90.58 55.98 40.43 -
P/RPS 1.71 1.70 1.56 1.45 62.57 87.40 92.27 -48.54%
P/EPS 17.19 15.68 12.04 7.72 248.24 533.65 599.85 -44.66%
EY 5.82 6.38 8.31 12.96 0.40 0.19 0.17 80.14%
DY 1.64 1.89 1.79 3.52 0.11 0.09 0.06 73.51%
P/NAPS 1.52 0.87 0.72 0.68 45.29 28.86 25.92 -37.65%
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 26/11/10 25/11/09 27/11/08 27/11/07 29/11/06 16/11/05 -
Price 1.72 1.73 1.44 0.93 92.13 71.53 37.32 -
P/RPS 1.93 2.23 1.61 0.95 63.64 111.67 85.17 -46.78%
P/EPS 19.45 20.55 12.38 5.05 252.49 681.89 553.71 -42.75%
EY 5.14 4.87 8.08 19.78 0.40 0.15 0.18 74.78%
DY 1.45 1.45 1.74 5.38 0.11 0.07 0.07 65.68%
P/NAPS 1.72 1.15 0.74 0.45 46.07 36.87 23.92 -35.50%

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