[OSK] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -83.57%
YoY- -32.67%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 14,768 16,899 251,510 242,882 209,439 222,951 266,186 -38.22%
PBT 56,573 41,520 26,482 19,705 23,903 61,326 72,087 -3.95%
Tax -3,421 -1,811 -8,857 -6,170 -5,278 -19,582 -7,437 -12.13%
NP 53,152 39,709 17,625 13,535 18,625 41,744 64,650 -3.20%
-
NP to SH 53,152 39,709 14,914 7,497 11,135 36,981 59,026 -1.73%
-
Tax Rate 6.05% 4.36% 33.45% 31.31% 22.08% 31.93% 10.32% -
Total Cost -38,384 -22,810 233,885 229,347 190,814 181,207 201,536 -
-
Net Worth 2,614,812 2,498,761 1,500,960 933,333 1,394,214 1,297,578 1,517,811 9.48%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 23,771 24,212 23,900 23,333 23,392 16,219 32,431 -5.04%
Div Payout % 44.72% 60.98% 160.26% 311.24% 210.08% 43.86% 54.95% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,614,812 2,498,761 1,500,960 933,333 1,394,214 1,297,578 1,517,811 9.48%
NOSH 950,840 968,512 956,025 933,333 935,714 648,789 648,637 6.57%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 359.91% 234.98% 7.01% 5.57% 8.89% 18.72% 24.29% -
ROE 2.03% 1.59% 0.99% 0.80% 0.80% 2.85% 3.89% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1.55 1.74 26.31 26.02 22.38 34.36 41.04 -42.06%
EPS 5.59 4.10 1.56 0.80 1.19 4.56 9.10 -7.79%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 5.00 -10.90%
NAPS 2.75 2.58 1.57 1.00 1.49 2.00 2.34 2.72%
Adjusted Per Share Value based on latest NOSH - 933,333
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.70 0.81 12.00 11.59 10.00 10.64 12.70 -38.29%
EPS 2.54 1.90 0.71 0.36 0.53 1.76 2.82 -1.72%
DPS 1.13 1.16 1.14 1.11 1.12 0.77 1.55 -5.12%
NAPS 1.2479 1.1926 0.7163 0.4454 0.6654 0.6193 0.7244 9.48%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.79 1.65 1.40 1.49 1.25 1.39 61.81 -
P/RPS 115.25 94.56 5.32 5.73 5.58 4.04 150.62 -4.36%
P/EPS 32.02 40.24 89.74 185.50 105.04 24.39 679.23 -39.88%
EY 3.12 2.48 1.11 0.54 0.95 4.10 0.15 65.79%
DY 1.40 1.52 1.79 1.68 2.00 1.80 0.08 61.09%
P/NAPS 0.65 0.64 0.89 1.49 0.84 0.70 26.41 -46.05%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 17/08/12 25/08/11 25/08/10 27/08/09 29/08/08 -
Price 2.27 1.56 1.55 1.39 1.32 1.38 56.37 -
P/RPS 146.15 89.41 5.89 5.34 5.90 4.02 137.36 1.03%
P/EPS 40.61 38.05 99.36 173.05 110.92 24.21 619.45 -36.48%
EY 2.46 2.63 1.01 0.58 0.90 4.13 0.16 57.65%
DY 1.10 1.60 1.61 1.80 1.89 1.81 0.09 51.74%
P/NAPS 0.83 0.60 0.99 1.39 0.89 0.69 24.09 -42.94%

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