[OSK] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -26.8%
YoY- 45.47%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 302,061 238,086 177,222 313,103 160,625 74,503 100,053 20.21%
PBT 55,390 59,209 1,887 81,018 42,144 12,110 -22,701 -
Tax -7,255 -14,501 2,315 -20,126 1,464 1,698 -14,548 -10.94%
NP 48,135 44,708 4,202 60,892 43,608 13,808 -37,249 -
-
NP to SH 40,631 37,135 15,424 51,990 35,739 5,195 -37,249 -
-
Tax Rate 13.10% 24.49% -122.68% 24.84% -3.47% -14.02% - -
Total Cost 253,926 193,378 173,020 252,211 117,017 60,695 137,302 10.78%
-
Net Worth 1,445,074 649,195 1,368,880 1,294,944 1,217,548 1,362,923 851,242 9.21%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 46,918 32,459 16,066 64,747 45,430 30,558 - -
Div Payout % 115.47% 87.41% 104.17% 124.54% 127.12% 588.24% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,445,074 649,195 1,368,880 1,294,944 1,217,548 1,362,923 851,242 9.21%
NOSH 938,360 649,195 642,666 647,472 605,745 611,176 571,303 8.61%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.94% 18.78% 2.37% 19.45% 27.15% 18.53% -37.23% -
ROE 2.81% 5.72% 1.13% 4.01% 2.94% 0.38% -4.38% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 32.19 36.67 27.58 48.36 26.52 12.19 17.51 10.67%
EPS 4.33 4.57 2.40 8.02 5.90 0.85 -6.52 -
DPS 5.00 5.00 2.50 10.00 7.50 5.00 0.00 -
NAPS 1.54 1.00 2.13 2.00 2.01 2.23 1.49 0.55%
Adjusted Per Share Value based on latest NOSH - 647,472
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.66 11.55 8.60 15.19 7.79 3.62 4.86 20.19%
EPS 1.97 1.80 0.75 2.52 1.73 0.25 -1.81 -
DPS 2.28 1.58 0.78 3.14 2.20 1.48 0.00 -
NAPS 0.7013 0.315 0.6643 0.6284 0.5908 0.6614 0.4131 9.21%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.92 1.67 0.99 90.19 76.20 37.13 56.37 -
P/RPS 5.96 4.55 3.59 186.51 287.36 304.59 321.87 -48.54%
P/EPS 44.34 29.20 41.25 1,123.21 1,291.53 4,368.24 -864.57 -
EY 2.26 3.43 2.42 0.09 0.08 0.02 -0.12 -
DY 2.60 2.99 2.53 0.11 0.10 0.13 0.00 -
P/NAPS 1.25 1.67 0.46 45.10 37.91 16.65 37.83 -43.33%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 17/02/05 -
Price 1.68 1.20 0.88 73.47 101.85 50.93 58.31 -
P/RPS 5.22 3.27 3.19 151.93 384.09 417.80 332.95 -49.95%
P/EPS 38.80 20.98 36.67 914.98 1,726.27 5,991.76 -894.33 -
EY 2.58 4.77 2.73 0.11 0.06 0.02 -0.11 -
DY 2.98 4.17 2.84 0.14 0.07 0.10 0.00 -
P/NAPS 1.09 1.20 0.41 36.74 50.67 22.84 39.13 -44.92%

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