[OSK] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -23.7%
YoY- 206.46%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 245,463 131,668 228,454 287,997 119,671 90,391 114,366 13.56%
PBT 58,186 9,952 65,175 116,728 40,734 28,134 36,994 7.83%
Tax -18,138 -3,815 -19,274 -31,533 -11,738 -9,221 -13,158 5.49%
NP 40,048 6,137 45,901 85,195 28,996 18,913 23,836 9.02%
-
NP to SH 32,244 3,959 40,733 75,919 24,773 18,913 23,836 5.16%
-
Tax Rate 31.17% 38.33% 29.57% 27.01% 28.82% 32.78% 35.57% -
Total Cost 205,415 125,531 182,553 202,802 90,675 71,478 90,530 14.62%
-
Net Worth 1,253,475 1,395,385 1,530,730 1,323,789 1,177,632 916,642 743,601 9.08%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,253,475 1,395,385 1,530,730 1,323,789 1,177,632 916,642 743,601 9.08%
NOSH 824,654 649,016 648,614 621,497 610,172 580,153 509,316 8.35%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.32% 4.66% 20.09% 29.58% 24.23% 20.92% 20.84% -
ROE 2.57% 0.28% 2.66% 5.73% 2.10% 2.06% 3.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.77 20.29 35.22 46.34 19.61 15.58 22.45 4.81%
EPS 3.91 0.61 6.28 12.22 4.06 3.26 4.68 -2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 2.15 2.36 2.13 1.93 1.58 1.46 0.67%
Adjusted Per Share Value based on latest NOSH - 621,497
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.71 6.28 10.90 13.74 5.71 4.31 5.46 13.55%
EPS 1.54 0.19 1.94 3.62 1.18 0.90 1.14 5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5982 0.666 0.7306 0.6318 0.562 0.4375 0.3549 9.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.35 0.93 71.53 109.63 52.48 49.76 82.80 -
P/RPS 4.54 4.58 203.08 236.58 267.58 319.37 368.74 -51.93%
P/EPS 34.53 152.46 1,139.01 897.47 1,292.61 1,526.38 1,769.23 -48.09%
EY 2.90 0.66 0.09 0.11 0.08 0.07 0.06 90.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.43 30.31 51.47 27.19 31.49 56.71 -49.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 25/05/07 25/05/06 04/05/05 29/04/04 -
Price 1.19 1.34 69.20 115.46 51.70 46.26 72.70 -
P/RPS 4.00 6.61 196.47 249.16 263.61 296.91 323.76 -51.90%
P/EPS 30.43 219.67 1,101.91 945.19 1,273.40 1,419.02 1,553.42 -48.06%
EY 3.29 0.46 0.09 0.11 0.08 0.07 0.06 94.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 29.32 54.21 26.79 29.28 49.79 -49.96%

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