[OSK] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 834.1%
YoY- -37.35%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 251,510 242,882 209,439 222,951 266,186 312,513 147,544 9.28%
PBT 26,482 19,705 23,903 61,326 72,087 136,822 35,226 -4.63%
Tax -8,857 -6,170 -5,278 -19,582 -7,437 -33,485 -9,763 -1.60%
NP 17,625 13,535 18,625 41,744 64,650 103,337 25,463 -5.94%
-
NP to SH 14,914 7,497 11,135 36,981 59,026 85,814 16,967 -2.12%
-
Tax Rate 33.45% 31.31% 22.08% 31.93% 10.32% 24.47% 27.72% -
Total Cost 233,885 229,347 190,814 181,207 201,536 209,176 122,081 11.43%
-
Net Worth 1,500,960 933,333 1,394,214 1,297,578 1,517,811 1,289,976 1,177,924 4.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 23,900 23,333 23,392 16,219 32,431 64,498 30,516 -3.98%
Div Payout % 160.26% 311.24% 210.08% 43.86% 54.95% 75.16% 179.86% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,500,960 933,333 1,394,214 1,297,578 1,517,811 1,289,976 1,177,924 4.11%
NOSH 956,025 933,333 935,714 648,789 648,637 644,988 610,323 7.75%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.01% 5.57% 8.89% 18.72% 24.29% 33.07% 17.26% -
ROE 0.99% 0.80% 0.80% 2.85% 3.89% 6.65% 1.44% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.31 26.02 22.38 34.36 41.04 48.45 24.17 1.42%
EPS 1.56 0.80 1.19 4.56 9.10 13.31 2.78 -9.17%
DPS 2.50 2.50 2.50 2.50 5.00 10.00 5.00 -10.90%
NAPS 1.57 1.00 1.49 2.00 2.34 2.00 1.93 -3.37%
Adjusted Per Share Value based on latest NOSH - 648,789
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.00 11.59 10.00 10.64 12.70 14.91 7.04 9.28%
EPS 0.71 0.36 0.53 1.76 2.82 4.10 0.81 -2.17%
DPS 1.14 1.11 1.12 0.77 1.55 3.08 1.46 -4.03%
NAPS 0.7163 0.4454 0.6654 0.6193 0.7244 0.6157 0.5622 4.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 1.49 1.25 1.39 61.81 117.40 50.54 -
P/RPS 5.32 5.73 5.58 4.04 150.62 242.30 209.06 -45.73%
P/EPS 89.74 185.50 105.04 24.39 679.23 882.39 1,817.99 -39.40%
EY 1.11 0.54 0.95 4.10 0.15 0.11 0.06 62.55%
DY 1.79 1.68 2.00 1.80 0.08 0.09 0.10 61.66%
P/NAPS 0.89 1.49 0.84 0.70 26.41 58.70 26.19 -43.05%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 25/08/11 25/08/10 27/08/09 29/08/08 28/08/07 29/08/06 -
Price 1.55 1.39 1.32 1.38 56.37 95.24 55.20 -
P/RPS 5.89 5.34 5.90 4.02 137.36 196.56 228.34 -45.61%
P/EPS 99.36 173.05 110.92 24.21 619.45 715.83 1,985.61 -39.26%
EY 1.01 0.58 0.90 4.13 0.16 0.14 0.05 64.95%
DY 1.61 1.80 1.89 1.81 0.09 0.10 0.09 61.64%
P/NAPS 0.99 1.39 0.89 0.69 24.09 47.62 28.60 -42.88%

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