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

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 775.27%
YoY- -39.16%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP'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 54,703 57,031 42,345 39,901 28,293 34,260 18,126 20.19%
PBT 7,928 10,530 7,742 4,090 2,192 4,587 236 79.53%
Tax -1,874 -2,591 -1,799 -2,140 -177 -241 249 -
NP 6,054 7,939 5,943 1,950 2,015 4,346 485 52.24%
-
NP to SH 4,797 4,256 2,770 1,229 2,020 4,353 485 46.46%
-
Tax Rate 23.64% 24.61% 23.24% 52.32% 8.07% 5.25% -105.51% -
Total Cost 48,649 49,092 36,402 37,951 26,278 29,914 17,641 18.40%
-
Net Worth 374,993 339,355 320,047 312,836 321,276 311,768 208,923 10.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,087 9,374 4,679 4,655 3,847 5,882 4,663 4.53%
Div Payout % 126.90% 220.26% 168.92% 378.79% 190.48% 135.14% 961.54% -
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 374,993 339,355 320,047 312,836 321,276 311,768 208,923 10.23%
NOSH 243,502 187,488 187,162 186,212 192,380 196,081 93,269 17.32%
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 11.07% 13.92% 14.03% 4.89% 7.12% 12.69% 2.68% -
ROE 1.28% 1.25% 0.87% 0.39% 0.63% 1.40% 0.23% -
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 22.47 30.42 22.62 21.43 14.71 17.47 19.43 2.45%
EPS 1.97 2.27 1.48 0.66 1.05 2.22 0.52 24.83%
DPS 2.50 5.00 2.50 2.50 2.00 3.00 5.00 -10.90%
NAPS 1.54 1.81 1.71 1.68 1.67 1.59 2.24 -6.04%
Adjusted Per Share Value based on latest NOSH - 186,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.53 17.24 12.80 12.06 8.55 10.35 5.48 20.18%
EPS 1.45 1.29 0.84 0.37 0.61 1.32 0.15 45.90%
DPS 1.84 2.83 1.41 1.41 1.16 1.78 1.41 4.53%
NAPS 1.1333 1.0256 0.9672 0.9454 0.9709 0.9422 0.6314 10.23%
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 1.05 1.03 0.67 0.52 0.38 0.92 1.28 -
P/RPS 4.67 3.39 2.96 2.43 2.58 5.27 6.59 -5.57%
P/EPS 53.30 45.37 45.27 78.79 36.19 41.44 246.15 -22.49%
EY 1.88 2.20 2.21 1.27 2.76 2.41 0.41 28.86%
DY 2.38 4.85 3.73 4.81 5.26 3.26 3.91 -7.93%
P/NAPS 0.68 0.57 0.39 0.31 0.23 0.58 0.57 2.98%
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 07/02/13 22/02/12 23/02/11 23/02/10 16/02/09 19/02/08 15/02/07 -
Price 0.96 1.24 0.67 0.52 0.35 0.70 1.30 -
P/RPS 4.27 4.08 2.96 2.43 2.38 4.01 6.69 -7.20%
P/EPS 48.73 54.63 45.27 78.79 33.33 31.53 250.00 -23.83%
EY 2.05 1.83 2.21 1.27 3.00 3.17 0.40 31.27%
DY 2.60 4.03 3.73 4.81 5.71 4.29 3.85 -6.32%
P/NAPS 0.62 0.69 0.39 0.31 0.21 0.44 0.58 1.11%

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