[OSKPROP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 166.26%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 160,598 103,753 138,446 60,163 46,229 46,555 32,632 30.38%
PBT 25,066 30,090 40,460 10,312 6,030 5,703 278 111.61%
Tax -6,961 -7,671 -10,388 -2,612 -1,730 -1,356 -893 40.76%
NP 18,105 22,419 30,072 7,700 4,300 4,347 -615 -
-
NP to SH 17,580 18,509 15,975 5,011 4,015 4,493 -615 -
-
Tax Rate 27.77% 25.49% 25.67% 25.33% 28.69% 23.78% 321.22% -
Total Cost 142,493 81,334 108,374 52,463 41,929 42,208 33,247 27.42%
-
Net Worth 382,383 350,322 337,104 317,175 315,196 322,064 205,315 10.91%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 12,024 9,366 4,682 - - - - -
Div Payout % 68.40% 50.61% 29.31% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 382,383 350,322 337,104 317,175 315,196 322,064 205,315 10.91%
NOSH 240,492 187,338 187,280 187,677 187,616 198,805 94,615 16.80%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.27% 21.61% 21.72% 12.80% 9.30% 9.34% -1.88% -
ROE 4.60% 5.28% 4.74% 1.58% 1.27% 1.40% -0.30% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 66.78 55.38 73.92 32.06 24.64 23.42 34.49 11.63%
EPS 7.31 9.88 8.53 2.67 2.14 2.26 -0.65 -
DPS 5.00 5.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.87 1.80 1.69 1.68 1.62 2.17 -5.04%
Adjusted Per Share Value based on latest NOSH - 187,365
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 48.53 31.36 41.84 18.18 13.97 14.07 9.86 30.39%
EPS 5.31 5.59 4.83 1.51 1.21 1.36 -0.19 -
DPS 3.63 2.83 1.41 0.00 0.00 0.00 0.00 -
NAPS 1.1556 1.0587 1.0188 0.9585 0.9526 0.9733 0.6205 10.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.24 1.17 0.87 0.53 0.52 0.77 1.39 -
P/RPS 1.86 2.11 1.18 1.65 2.11 3.29 4.03 -12.08%
P/EPS 16.96 11.84 10.20 19.85 24.30 34.07 -213.85 -
EY 5.90 8.44 9.80 5.04 4.12 2.94 -0.47 -
DY 4.03 4.27 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.63 0.48 0.31 0.31 0.48 0.64 3.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 16/08/12 16/08/11 26/08/10 18/08/09 25/08/08 21/08/07 -
Price 1.44 1.01 0.81 0.58 0.56 0.55 1.23 -
P/RPS 2.16 1.82 1.10 1.81 2.27 2.35 3.57 -8.02%
P/EPS 19.70 10.22 9.50 21.72 26.17 24.34 -189.23 -
EY 5.08 9.78 10.53 4.60 3.82 4.11 -0.53 -
DY 3.47 4.95 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.54 0.45 0.34 0.33 0.34 0.57 8.10%

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