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

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 39.97%
YoY- 7046.59%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP'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 215,681 102,527 85,947 78,369 57,508 50,791 48,821 28.08%
PBT 56,327 18,970 7,833 9,485 2,000 4,547 6,474 43.39%
Tax -15,463 -5,567 -2,613 -3,318 -1,917 -1,973 -3,098 30.71%
NP 40,864 13,403 5,220 6,167 83 2,574 3,376 51.49%
-
NP to SH 20,366 9,100 3,833 6,289 88 2,574 3,376 34.90%
-
Tax Rate 27.45% 29.35% 33.36% 34.98% 95.85% 43.39% 47.85% -
Total Cost 174,817 89,124 80,727 72,202 57,425 48,217 45,445 25.16%
-
Net Worth 339,121 322,057 314,119 318,380 209,244 207,971 215,365 7.85%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,367 - - - - 4,663 4,850 11.58%
Div Payout % 46.00% - - - - 181.16% 143.68% -
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 339,121 322,057 314,119 318,380 209,244 207,971 215,365 7.85%
NOSH 187,359 187,242 186,975 196,531 97,777 93,260 97,011 11.58%
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 18.95% 13.07% 6.07% 7.87% 0.14% 5.07% 6.92% -
ROE 6.01% 2.83% 1.22% 1.98% 0.04% 1.24% 1.57% -
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 115.12 54.76 45.97 39.88 58.82 54.46 50.32 14.78%
EPS 10.87 4.86 2.05 3.20 0.09 2.76 3.48 20.89%
DPS 5.00 0.00 0.00 0.00 0.00 5.00 5.00 0.00%
NAPS 1.81 1.72 1.68 1.62 2.14 2.23 2.22 -3.34%
Adjusted Per Share Value based on latest NOSH - 193,118
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 65.18 30.98 25.97 23.68 17.38 15.35 14.75 28.08%
EPS 6.15 2.75 1.16 1.90 0.03 0.78 1.02 34.89%
DPS 2.83 0.00 0.00 0.00 0.00 1.41 1.47 11.52%
NAPS 1.0249 0.9733 0.9493 0.9622 0.6324 0.6285 0.6509 7.85%
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 0.77 0.61 0.53 0.58 1.12 1.16 1.24 -
P/RPS 0.67 1.11 1.15 1.45 1.90 2.13 2.46 -19.48%
P/EPS 7.08 12.55 25.85 18.13 1,244.44 42.03 35.63 -23.60%
EY 14.12 7.97 3.87 5.52 0.08 2.38 2.81 30.85%
DY 6.49 0.00 0.00 0.00 0.00 4.31 4.03 8.26%
P/NAPS 0.43 0.35 0.32 0.36 0.52 0.52 0.56 -4.30%
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 23/11/10 18/11/09 20/11/08 23/11/07 29/11/06 14/11/05 -
Price 0.84 0.67 0.56 0.29 0.97 1.31 1.16 -
P/RPS 0.73 1.22 1.22 0.73 1.65 2.41 2.31 -17.46%
P/EPS 7.73 13.79 27.32 9.06 1,077.78 47.46 33.33 -21.60%
EY 12.94 7.25 3.66 11.03 0.09 2.11 3.00 27.57%
DY 5.95 0.00 0.00 0.00 0.00 3.82 4.31 5.51%
P/NAPS 0.46 0.39 0.33 0.18 0.45 0.59 0.52 -2.02%

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