[OSKPROP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.53%
YoY- -39.05%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 160,902 215,681 102,527 85,947 78,369 57,508 50,791 21.16%
PBT 42,440 56,327 18,970 7,833 9,485 2,000 4,547 45.05%
Tax -11,767 -15,463 -5,567 -2,613 -3,318 -1,917 -1,973 34.62%
NP 30,673 40,864 13,403 5,220 6,167 83 2,574 51.07%
-
NP to SH 26,724 20,366 9,100 3,833 6,289 88 2,574 47.64%
-
Tax Rate 27.73% 27.45% 29.35% 33.36% 34.98% 95.85% 43.39% -
Total Cost 130,229 174,817 89,124 80,727 72,202 57,425 48,217 17.99%
-
Net Worth 299,077 339,121 322,057 314,119 318,380 209,244 207,971 6.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,647 9,367 - - - - 4,663 12.86%
Div Payout % 36.10% 46.00% - - - - 181.16% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 299,077 339,121 322,057 314,119 318,380 209,244 207,971 6.23%
NOSH 192,953 187,359 187,242 186,975 196,531 97,777 93,260 12.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.06% 18.95% 13.07% 6.07% 7.87% 0.14% 5.07% -
ROE 8.94% 6.01% 2.83% 1.22% 1.98% 0.04% 1.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 83.39 115.12 54.76 45.97 39.88 58.82 54.46 7.35%
EPS 13.85 10.87 4.86 2.05 3.20 0.09 2.76 30.81%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 5.00 0.00%
NAPS 1.55 1.81 1.72 1.68 1.62 2.14 2.23 -5.87%
Adjusted Per Share Value based on latest NOSH - 181,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 48.63 65.18 30.98 25.97 23.68 17.38 15.35 21.16%
EPS 8.08 6.15 2.75 1.16 1.90 0.03 0.78 47.59%
DPS 2.92 2.83 0.00 0.00 0.00 0.00 1.41 12.88%
NAPS 0.9038 1.0249 0.9733 0.9493 0.9622 0.6324 0.6285 6.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.77 0.61 0.53 0.58 1.12 1.16 -
P/RPS 1.10 0.67 1.11 1.15 1.45 1.90 2.13 -10.41%
P/EPS 6.64 7.08 12.55 25.85 18.13 1,244.44 42.03 -26.45%
EY 15.05 14.12 7.97 3.87 5.52 0.08 2.38 35.94%
DY 5.43 6.49 0.00 0.00 0.00 0.00 4.31 3.92%
P/NAPS 0.59 0.43 0.35 0.32 0.36 0.52 0.52 2.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 15/11/11 23/11/10 18/11/09 20/11/08 23/11/07 29/11/06 -
Price 0.95 0.84 0.67 0.56 0.29 0.97 1.31 -
P/RPS 1.14 0.73 1.22 1.22 0.73 1.65 2.41 -11.71%
P/EPS 6.86 7.73 13.79 27.32 9.06 1,077.78 47.46 -27.53%
EY 14.58 12.94 7.25 3.66 11.03 0.09 2.11 37.97%
DY 5.26 5.95 0.00 0.00 0.00 0.00 3.82 5.47%
P/NAPS 0.61 0.46 0.39 0.33 0.18 0.45 0.59 0.55%

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