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

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -65.47%
YoY- -69.89%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 16,899 251,510 242,882 209,439 222,951 266,186 312,513 -38.47%
PBT 41,520 26,482 19,705 23,903 61,326 72,087 136,822 -18.00%
Tax -1,811 -8,857 -6,170 -5,278 -19,582 -7,437 -33,485 -38.47%
NP 39,709 17,625 13,535 18,625 41,744 64,650 103,337 -14.72%
-
NP to SH 39,709 14,914 7,497 11,135 36,981 59,026 85,814 -12.04%
-
Tax Rate 4.36% 33.45% 31.31% 22.08% 31.93% 10.32% 24.47% -
Total Cost -22,810 233,885 229,347 190,814 181,207 201,536 209,176 -
-
Net Worth 2,498,761 1,500,960 933,333 1,394,214 1,297,578 1,517,811 1,289,976 11.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 24,212 23,900 23,333 23,392 16,219 32,431 64,498 -15.05%
Div Payout % 60.98% 160.26% 311.24% 210.08% 43.86% 54.95% 75.16% -
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 2,498,761 1,500,960 933,333 1,394,214 1,297,578 1,517,811 1,289,976 11.63%
NOSH 968,512 956,025 933,333 935,714 648,789 648,637 644,988 7.00%
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 234.98% 7.01% 5.57% 8.89% 18.72% 24.29% 33.07% -
ROE 1.59% 0.99% 0.80% 0.80% 2.85% 3.89% 6.65% -
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 1.74 26.31 26.02 22.38 34.36 41.04 48.45 -42.53%
EPS 4.10 1.56 0.80 1.19 4.56 9.10 13.31 -17.80%
DPS 2.50 2.50 2.50 2.50 2.50 5.00 10.00 -20.61%
NAPS 2.58 1.57 1.00 1.49 2.00 2.34 2.00 4.33%
Adjusted Per Share Value based on latest NOSH - 935,714
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.81 12.00 11.59 10.00 10.64 12.70 14.91 -38.43%
EPS 1.90 0.71 0.36 0.53 1.76 2.82 4.10 -12.02%
DPS 1.16 1.14 1.11 1.12 0.77 1.55 3.08 -15.00%
NAPS 1.1926 0.7163 0.4454 0.6654 0.6193 0.7244 0.6157 11.63%
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 1.65 1.40 1.49 1.25 1.39 61.81 117.40 -
P/RPS 94.56 5.32 5.73 5.58 4.04 150.62 242.30 -14.50%
P/EPS 40.24 89.74 185.50 105.04 24.39 679.23 882.39 -40.19%
EY 2.48 1.11 0.54 0.95 4.10 0.15 0.11 67.99%
DY 1.52 1.79 1.68 2.00 1.80 0.08 0.09 60.10%
P/NAPS 0.64 0.89 1.49 0.84 0.70 26.41 58.70 -52.87%
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 30/08/13 17/08/12 25/08/11 25/08/10 27/08/09 29/08/08 28/08/07 -
Price 1.56 1.55 1.39 1.32 1.38 56.37 95.24 -
P/RPS 89.41 5.89 5.34 5.90 4.02 137.36 196.56 -12.29%
P/EPS 38.05 99.36 173.05 110.92 24.21 619.45 715.83 -38.65%
EY 2.63 1.01 0.58 0.90 4.13 0.16 0.14 62.97%
DY 1.60 1.61 1.80 1.89 1.81 0.09 0.10 58.67%
P/NAPS 0.60 0.99 1.39 0.89 0.69 24.09 47.62 -51.72%

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