[OSK] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 56.05%
YoY- 119.16%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 820,368 812,165 1,236,583 549,962 335,890 387,605 343,766 15.58%
PBT 191,022 168,186 446,642 161,638 71,261 59,608 80,273 15.53%
Tax -53,896 -29,776 -114,824 -30,544 -10,191 -34,371 -29,767 10.39%
NP 137,126 138,410 331,818 131,094 61,070 25,237 50,506 18.09%
-
NP to SH 112,629 134,774 284,743 99,501 45,401 25,237 50,506 14.28%
-
Tax Rate 28.21% 17.70% 25.71% 18.90% 14.30% 57.66% 37.08% -
Total Cost 683,242 673,755 904,765 418,868 274,820 362,368 293,260 15.12%
-
Net Worth 1,278,842 1,370,255 1,498,861 1,223,223 1,127,567 1,219,694 706,207 10.39%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 48,686 48,248 128,107 76,071 44,744 28,103 36,527 4.90%
Div Payout % 43.23% 35.80% 44.99% 76.45% 98.55% 111.36% 72.32% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,278,842 1,370,255 1,498,861 1,223,223 1,127,567 1,219,694 706,207 10.39%
NOSH 649,158 643,312 640,539 608,568 596,596 562,071 487,039 4.90%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.72% 17.04% 26.83% 23.84% 18.18% 6.51% 14.69% -
ROE 8.81% 9.84% 19.00% 8.13% 4.03% 2.07% 7.15% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 126.37 126.25 193.05 90.37 56.30 68.96 70.58 10.18%
EPS 17.35 20.95 44.46 16.35 7.61 4.49 10.37 8.94%
DPS 7.50 7.50 20.00 12.50 7.50 5.00 7.50 0.00%
NAPS 1.97 2.13 2.34 2.01 1.89 2.17 1.45 5.23%
Adjusted Per Share Value based on latest NOSH - 605,745
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.15 38.76 59.02 26.25 16.03 18.50 16.41 15.57%
EPS 5.38 6.43 13.59 4.75 2.17 1.20 2.41 14.30%
DPS 2.32 2.30 6.11 3.63 2.14 1.34 1.74 4.90%
NAPS 0.6103 0.654 0.7153 0.5838 0.5381 0.5821 0.337 10.39%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.67 0.99 90.19 76.20 37.13 56.37 65.31 -
P/RPS 1.32 0.78 46.72 84.32 65.95 81.74 92.53 -50.72%
P/EPS 9.63 4.73 202.89 466.06 487.91 1,255.46 629.80 -50.14%
EY 10.39 21.16 0.49 0.21 0.20 0.08 0.16 100.35%
DY 4.49 7.58 0.22 0.16 0.20 0.09 0.11 85.45%
P/NAPS 0.85 0.46 38.54 37.91 19.65 25.98 45.04 -48.37%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 17/02/05 12/02/04 -
Price 1.20 0.88 73.47 101.85 50.93 58.31 73.09 -
P/RPS 0.95 0.70 38.06 112.70 90.46 84.56 103.55 -54.21%
P/EPS 6.92 4.20 165.27 622.94 669.25 1,298.66 704.82 -53.69%
EY 14.46 23.81 0.61 0.16 0.15 0.08 0.14 116.45%
DY 6.25 8.52 0.27 0.12 0.15 0.09 0.10 99.08%
P/NAPS 0.61 0.41 31.40 50.67 26.95 26.87 50.41 -52.05%

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