[OSK] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.47%
YoY- 140.76%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 91,391 216,178 302,061 238,086 177,222 313,103 160,625 -8.96%
PBT 864,139 -48,825 55,390 59,209 1,887 81,018 42,144 65.36%
Tax 6,806 20,056 -7,255 -14,501 2,315 -20,126 1,464 29.15%
NP 870,945 -28,769 48,135 44,708 4,202 60,892 43,608 64.64%
-
NP to SH 869,953 -30,284 40,631 37,135 15,424 51,990 35,739 70.15%
-
Tax Rate -0.79% - 13.10% 24.49% -122.68% 24.84% -3.47% -
Total Cost -779,554 244,947 253,926 193,378 173,020 252,211 117,017 -
-
Net Worth 2,440,478 1,448,528 1,445,074 649,195 1,368,880 1,294,944 1,217,548 12.27%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 24,211 - 46,918 32,459 16,066 64,747 45,430 -9.94%
Div Payout % 2.78% - 115.47% 87.41% 104.17% 124.54% 127.12% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,440,478 1,448,528 1,445,074 649,195 1,368,880 1,294,944 1,217,548 12.27%
NOSH 968,443 940,603 938,360 649,195 642,666 647,472 605,745 8.12%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 952.99% -13.31% 15.94% 18.78% 2.37% 19.45% 27.15% -
ROE 35.65% -2.09% 2.81% 5.72% 1.13% 4.01% 2.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.44 22.98 32.19 36.67 27.58 48.36 26.52 -15.80%
EPS 89.83 -3.22 4.33 4.57 2.40 8.02 5.90 57.36%
DPS 2.50 0.00 5.00 5.00 2.50 10.00 7.50 -16.71%
NAPS 2.52 1.54 1.54 1.00 2.13 2.00 2.01 3.83%
Adjusted Per Share Value based on latest NOSH - 649,195
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.44 10.49 14.66 11.55 8.60 15.19 7.79 -8.93%
EPS 42.22 -1.47 1.97 1.80 0.75 2.52 1.73 70.22%
DPS 1.17 0.00 2.28 1.58 0.78 3.14 2.20 -9.98%
NAPS 1.1843 0.7029 0.7013 0.315 0.6643 0.6284 0.5908 12.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.44 1.74 1.92 1.67 0.99 90.19 76.20 -
P/RPS 15.26 7.57 5.96 4.55 3.59 186.51 287.36 -38.66%
P/EPS 1.60 -54.04 44.34 29.20 41.25 1,123.21 1,291.53 -67.19%
EY 62.38 -1.85 2.26 3.43 2.42 0.09 0.08 203.07%
DY 1.74 0.00 2.60 2.99 2.53 0.11 0.10 60.90%
P/NAPS 0.57 1.13 1.25 1.67 0.46 45.10 37.91 -50.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 1.44 1.75 1.68 1.20 0.88 73.47 101.85 -
P/RPS 15.26 7.61 5.22 3.27 3.19 151.93 384.09 -41.55%
P/EPS 1.60 -54.35 38.80 20.98 36.67 914.98 1,726.27 -68.74%
EY 62.38 -1.84 2.58 4.77 2.73 0.11 0.06 217.94%
DY 1.74 0.00 2.98 4.17 2.84 0.14 0.07 70.75%
P/NAPS 0.57 1.14 1.09 1.20 0.41 36.74 50.67 -52.63%

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