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

Stock

[OSKPROP] OSK PROPERTY HOLDINGS BHD

Announcement Date

16-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 163.32%

YoY- 270.02%

Quarter Report

OSKPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	184,026	103,712	52,710	77,289	28,740	22,893	28,373	36.54%
YoY %	77.44%	96.76%	-31.80%	168.92%	25.54%	-19.31%	-	-
Horiz. %	648.60%	365.53%	185.78%	272.40%	101.29%	80.69%	100.00%	-
PBT	37,918	16,525	10,734	28,414	6,648	2,102	4,947	40.39%
YoY %	129.46%	53.95%	-62.22%	327.41%	216.27%	-57.51%	-	-
Horiz. %	766.48%	334.04%	216.98%	574.37%	134.38%	42.49%	100.00%	-
Tax	-9,659	-4,971	-2,569	-7,070	-1,498	-456	-1,256	40.47%
YoY %	-94.31%	-93.50%	63.66%	-371.96%	-228.51%	63.69%	-	-
Horiz. %	769.03%	395.78%	204.54%	562.90%	119.27%	36.31%	100.00%	-
NP	28,259	11,554	8,165	21,344	5,150	1,646	3,691	40.36%
YoY %	144.58%	41.51%	-61.75%	314.45%	212.88%	-55.41%	-	-
Horiz. %	765.62%	313.03%	221.21%	578.27%	139.53%	44.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,322	11,236	6,458	11,578	3,129	1,355	3,777	39.04%
YoY %	143.16%	73.99%	-44.22%	270.02%	130.92%	-64.12%	-	-
Horiz. %	723.38%	297.48%	170.98%	306.54%	82.84%	35.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	30.08%	23.93%	24.88%	22.53%	21.69%	25.39%	-
YoY %	-15.33%	25.70%	-3.82%	10.43%	3.87%	-14.57%	-	-
Horiz. %	100.32%	118.47%	94.25%	97.99%	88.74%	85.43%	100.00%	-
Total Cost	155,767	92,158	44,545	55,945	23,590	21,247	24,682	35.92%
YoY %	69.02%	106.89%	-20.38%	137.16%	11.03%	-13.92%	-	-
Horiz. %	631.10%	373.38%	180.48%	226.66%	95.58%	86.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	449,754	382,553	350,042	337,223	316,647	316,166	320,352	5.81%
YoY %	17.57%	9.29%	3.80%	6.50%	0.15%	-1.31%	-	-
Horiz. %	140.39%	119.42%	109.27%	105.27%	98.84%	98.69%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	12,025	12,029	9,359	4,683	-	-	-	-
YoY %	-0.03%	28.53%	99.85%	0.00%	-	-	-	-
Horiz. %	256.78%	256.87%	199.85%	100.00%	-	-	-	-
Div Payout %	44.01%	107.07%	144.93%	40.45%	-	-	-	-
YoY %	-58.90%	-26.12%	258.29%	0.00%	-	-	-	-
Horiz. %	108.80%	264.70%	358.29%	100.00%	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	449,754	382,553	350,042	337,223	316,647	316,166	320,352	5.81%
YoY %	17.57%	9.29%	3.80%	6.50%	0.15%	-1.31%	-	-
Horiz. %	140.39%	119.42%	109.27%	105.27%	98.84%	98.69%	100.00%	-
NOSH	240,510	240,599	187,188	187,346	187,365	188,194	197,748	3.31%
YoY %	-0.04%	28.53%	-0.08%	-0.01%	-0.44%	-4.83%	-	-
Horiz. %	121.62%	121.67%	94.66%	94.74%	94.75%	95.17%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	15.36%	11.14%	15.49%	27.62%	17.92%	7.19%	13.01%	-
YoY %	37.88%	-28.08%	-43.92%	54.13%	149.24%	-44.73%	-	-
Horiz. %	118.06%	85.63%	119.06%	212.30%	137.74%	55.27%	100.00%	-
ROE	6.07%	2.94%	1.84%	3.43%	0.99%	0.43%	1.18%	-
YoY %	106.46%	59.78%	-46.36%	246.46%	130.23%	-63.56%	-	-
Horiz. %	514.41%	249.15%	155.93%	290.68%	83.90%	36.44%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	76.51	43.11	28.16	41.25	15.34	12.16	14.35	32.15%
YoY %	77.48%	53.09%	-31.73%	168.90%	26.15%	-15.26%	-	-
Horiz. %	533.17%	300.42%	196.24%	287.46%	106.90%	84.74%	100.00%	-
EPS	11.36	4.67	3.45	6.18	1.67	0.72	1.91	34.58%
YoY %	143.25%	35.36%	-44.17%	270.06%	131.94%	-62.30%	-	-
Horiz. %	594.76%	244.50%	180.63%	323.56%	87.43%	37.70%	100.00%	-
DPS	5.00	5.00	5.00	2.50	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	200.00%	100.00%	-	-	-	-
NAPS	1.87	1.59	1.87	1.80	1.69	1.68	1.62	2.41%
YoY %	17.61%	-14.97%	3.89%	6.51%	0.60%	3.70%	-	-
Horiz. %	115.43%	98.15%	115.43%	111.11%	104.32%	103.70%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 187,346
RPS	55.61	31.34	15.93	23.36	8.69	6.92	8.57	36.55%
YoY %	77.44%	96.74%	-31.81%	168.81%	25.58%	-19.25%	-	-
Horiz. %	648.89%	365.69%	185.88%	272.58%	101.40%	80.75%	100.00%	-
EPS	8.26	3.40	1.95	3.50	0.95	0.41	1.14	39.08%
YoY %	142.94%	74.36%	-44.29%	268.42%	131.71%	-64.04%	-	-
Horiz. %	724.56%	298.25%	171.05%	307.02%	83.33%	35.96%	100.00%	-
DPS	3.63	3.64	2.83	1.42	0.00	0.00	0.00	-
YoY %	-0.27%	28.62%	99.30%	0.00%	0.00%	0.00%	-	-
Horiz. %	255.63%	256.34%	199.30%	100.00%	-	-	-	-
NAPS	1.3592	1.1561	1.0579	1.0191	0.9569	0.9555	0.9681	5.81%
YoY %	17.57%	9.28%	3.81%	6.50%	0.15%	-1.30%	-	-
Horiz. %	140.40%	119.42%	109.28%	105.27%	98.84%	98.70%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.95	1.24	1.17	0.87	0.53	0.52	0.77	-
P/RPS	2.55	2.88	4.16	2.11	3.46	4.27	5.37	-11.66%
YoY %	-11.46%	-30.77%	97.16%	-39.02%	-18.97%	-20.48%	-	-
Horiz. %	47.49%	53.63%	77.47%	39.29%	64.43%	79.52%	100.00%	-
P/EPS	17.17	26.55	33.91	14.08	31.74	72.22	40.31	-13.25%
YoY %	-35.33%	-21.70%	140.84%	-55.64%	-56.05%	79.16%	-	-
Horiz. %	42.59%	65.86%	84.12%	34.93%	78.74%	179.16%	100.00%	-
EY	5.83	3.77	2.95	7.10	3.15	1.38	2.48	15.30%
YoY %	54.64%	27.80%	-58.45%	125.40%	128.26%	-44.35%	-	-
Horiz. %	235.08%	152.02%	118.95%	286.29%	127.02%	55.65%	100.00%	-
DY	2.56	4.03	4.27	2.87	0.00	0.00	0.00	-
YoY %	-36.48%	-5.62%	48.78%	0.00%	0.00%	0.00%	-	-
Horiz. %	89.20%	140.42%	148.78%	100.00%	-	-	-	-
P/NAPS	1.04	0.78	0.63	0.48	0.31	0.31	0.48	13.74%
YoY %	33.33%	23.81%	31.25%	54.84%	0.00%	-35.42%	-	-
Horiz. %	216.67%	162.50%	131.25%	100.00%	64.58%	64.58%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	14/08/14	26/08/13	16/08/12	16/08/11	26/08/10	18/08/09	25/08/08	-
Price	2.50	1.44	1.01	0.81	0.58	0.56	0.55	-
P/RPS	3.27	3.34	3.59	1.96	3.78	4.60	3.83	-2.59%
YoY %	-2.10%	-6.96%	83.16%	-48.15%	-17.83%	20.10%	-	-
Horiz. %	85.38%	87.21%	93.73%	51.17%	98.69%	120.10%	100.00%	-
P/EPS	22.01	30.84	29.28	13.11	34.73	77.78	28.80	-4.38%
YoY %	-28.63%	5.33%	123.34%	-62.25%	-55.35%	170.07%	-	-
Horiz. %	76.42%	107.08%	101.67%	45.52%	120.59%	270.07%	100.00%	-
EY	4.54	3.24	3.42	7.63	2.88	1.29	3.47	4.57%
YoY %	40.12%	-5.26%	-55.18%	164.93%	123.26%	-62.82%	-	-
Horiz. %	130.84%	93.37%	98.56%	219.88%	83.00%	37.18%	100.00%	-
DY	2.00	3.47	4.95	3.09	0.00	0.00	0.00	-
YoY %	-42.36%	-29.90%	60.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	64.72%	112.30%	160.19%	100.00%	-	-	-	-
P/NAPS	1.34	0.91	0.54	0.45	0.34	0.33	0.34	25.66%
YoY %	47.25%	68.52%	20.00%	32.35%	3.03%	-2.94%	-	-
Horiz. %	394.12%	267.65%	158.82%	132.35%	100.00%	97.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos