[OSK] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 62.29%
YoY- 587.95%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 238,086 177,222 313,103 160,625 74,503 100,053 109,305 13.84%
PBT 59,209 1,887 81,018 42,144 12,110 -22,701 36,645 8.31%
Tax -14,501 2,315 -20,126 1,464 1,698 -14,548 -11,672 3.67%
NP 44,708 4,202 60,892 43,608 13,808 -37,249 24,973 10.18%
-
NP to SH 37,135 15,424 51,990 35,739 5,195 -37,249 24,973 6.82%
-
Tax Rate 24.49% -122.68% 24.84% -3.47% -14.02% - 31.85% -
Total Cost 193,378 173,020 252,211 117,017 60,695 137,302 84,332 14.81%
-
Net Worth 649,195 1,368,880 1,294,944 1,217,548 1,362,923 851,242 708,627 -1.44%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 32,459 16,066 64,747 45,430 30,558 - 24,435 4.84%
Div Payout % 87.41% 104.17% 124.54% 127.12% 588.24% - 97.85% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 649,195 1,368,880 1,294,944 1,217,548 1,362,923 851,242 708,627 -1.44%
NOSH 649,195 642,666 647,472 605,745 611,176 571,303 488,708 4.84%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 18.78% 2.37% 19.45% 27.15% 18.53% -37.23% 22.85% -
ROE 5.72% 1.13% 4.01% 2.94% 0.38% -4.38% 3.52% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 36.67 27.58 48.36 26.52 12.19 17.51 22.37 8.57%
EPS 4.57 2.40 8.02 5.90 0.85 -6.52 5.11 -1.84%
DPS 5.00 2.50 10.00 7.50 5.00 0.00 5.00 0.00%
NAPS 1.00 2.13 2.00 2.01 2.23 1.49 1.45 -5.99%
Adjusted Per Share Value based on latest NOSH - 605,745
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.55 8.60 15.19 7.79 3.62 4.86 5.30 13.84%
EPS 1.80 0.75 2.52 1.73 0.25 -1.81 1.21 6.83%
DPS 1.58 0.78 3.14 2.20 1.48 0.00 1.19 4.83%
NAPS 0.315 0.6643 0.6284 0.5908 0.6614 0.4131 0.3439 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.67 0.99 90.19 76.20 37.13 56.37 65.31 -
P/RPS 4.55 3.59 186.51 287.36 304.59 321.87 292.00 -49.99%
P/EPS 29.20 41.25 1,123.21 1,291.53 4,368.24 -864.57 1,278.08 -46.70%
EY 3.43 2.42 0.09 0.08 0.02 -0.12 0.08 86.97%
DY 2.99 2.53 0.11 0.10 0.13 0.00 0.08 82.75%
P/NAPS 1.67 0.46 45.10 37.91 16.65 37.83 45.04 -42.22%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 17/02/05 12/02/04 -
Price 1.20 0.88 73.47 101.85 50.93 58.31 73.09 -
P/RPS 3.27 3.19 151.93 384.09 417.80 332.95 326.79 -53.54%
P/EPS 20.98 36.67 914.98 1,726.27 5,991.76 -894.33 1,430.33 -50.49%
EY 4.77 2.73 0.11 0.06 0.02 -0.11 0.07 101.97%
DY 4.17 2.84 0.14 0.07 0.10 0.00 0.07 97.50%
P/NAPS 1.20 0.41 36.74 50.67 22.84 39.13 50.41 -46.33%

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