[OSK] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -31.51%
YoY- 228.63%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 222,951 266,186 312,513 147,544 81,042 84,809 62,065 23.73%
PBT 61,326 72,087 136,822 35,226 11,663 37,966 11,543 32.06%
Tax -19,582 -7,437 -33,485 -9,763 -5,544 -3,007 -3,340 34.24%
NP 41,744 64,650 103,337 25,463 6,119 34,959 8,203 31.11%
-
NP to SH 36,981 59,026 85,814 16,967 5,163 34,959 8,203 28.49%
-
Tax Rate 31.93% 10.32% 24.47% 27.72% 47.53% 7.92% 28.94% -
Total Cost 181,207 201,536 209,176 122,081 74,923 49,850 53,862 22.38%
-
Net Worth 1,297,578 1,517,811 1,289,976 1,177,924 947,562 872,501 655,269 12.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 16,219 32,431 64,498 30,516 15,185 29,476 12,134 4.95%
Div Payout % 43.86% 54.95% 75.16% 179.86% 294.12% 84.32% 147.93% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,297,578 1,517,811 1,289,976 1,177,924 947,562 872,501 655,269 12.04%
NOSH 648,789 648,637 644,988 610,323 607,411 589,527 485,384 4.95%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.72% 24.29% 33.07% 17.26% 7.55% 41.22% 13.22% -
ROE 2.85% 3.89% 6.65% 1.44% 0.54% 4.01% 1.25% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 34.36 41.04 48.45 24.17 13.34 14.39 12.79 17.88%
EPS 4.56 9.10 13.31 2.78 0.85 5.93 1.69 17.97%
DPS 2.50 5.00 10.00 5.00 2.50 5.00 2.50 0.00%
NAPS 2.00 2.34 2.00 1.93 1.56 1.48 1.35 6.76%
Adjusted Per Share Value based on latest NOSH - 610,323
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.64 12.70 14.91 7.04 3.87 4.05 2.96 23.74%
EPS 1.76 2.82 4.10 0.81 0.25 1.67 0.39 28.52%
DPS 0.77 1.55 3.08 1.46 0.72 1.41 0.58 4.83%
NAPS 0.6193 0.7244 0.6157 0.5622 0.4522 0.4164 0.3127 12.05%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.39 61.81 117.40 50.54 45.10 60.65 58.70 -
P/RPS 4.04 150.62 242.30 209.06 338.03 421.59 459.07 -54.52%
P/EPS 24.39 679.23 882.39 1,817.99 5,305.88 1,022.77 3,473.37 -56.20%
EY 4.10 0.15 0.11 0.06 0.02 0.10 0.03 126.78%
DY 1.80 0.08 0.09 0.10 0.06 0.08 0.04 88.48%
P/NAPS 0.70 26.41 58.70 26.19 28.91 40.98 43.48 -49.71%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 28/08/07 29/08/06 12/08/05 12/08/04 22/08/03 -
Price 1.38 56.37 95.24 55.20 44.71 59.48 61.81 -
P/RPS 4.02 137.36 196.56 228.34 335.10 413.46 483.39 -54.95%
P/EPS 24.21 619.45 715.83 1,985.61 5,260.00 1,003.04 3,657.40 -56.63%
EY 4.13 0.16 0.14 0.05 0.02 0.10 0.03 127.06%
DY 1.81 0.09 0.10 0.09 0.06 0.08 0.04 88.66%
P/NAPS 0.69 24.09 47.62 28.60 28.66 40.19 45.79 -50.26%

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