[OSK] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 23.03%
YoY- 765.1%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 731,578 1,130,713 883,257 431,672 359,863 431,667 199,389 24.16%
PBT 102,201 330,354 339,228 107,424 23,905 141,268 14,638 38.20%
Tax -26,462 -76,517 -74,061 -20,988 -32,431 -40,901 -5,983 28.09%
NP 75,739 253,837 265,167 86,436 -8,526 100,367 8,655 43.50%
-
NP to SH 75,954 222,769 219,494 63,065 -9,482 100,367 8,655 43.57%
-
Tax Rate 25.89% 23.16% 21.83% 19.54% 135.67% 28.95% 40.87% -
Total Cost 655,839 876,876 618,090 345,236 368,389 331,300 190,734 22.83%
-
Net Worth 1,297,578 1,517,811 1,289,976 1,177,924 947,562 872,501 655,269 12.04%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 32,286 97,179 109,929 61,075 15,185 53,911 24,273 4.86%
Div Payout % 42.51% 43.62% 50.08% 96.84% 0.00% 53.71% 280.46% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,297,578 1,517,811 1,289,976 1,177,924 947,562 872,501 655,269 12.04%
NOSH 648,789 648,637 644,988 610,323 607,411 589,527 485,384 4.95%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.35% 22.45% 30.02% 20.02% -2.37% 23.25% 4.34% -
ROE 5.85% 14.68% 17.02% 5.35% -1.00% 11.50% 1.32% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 112.76 174.32 136.94 70.73 59.25 73.22 41.08 18.30%
EPS 11.71 34.34 34.03 10.33 -1.56 17.02 1.78 36.84%
DPS 5.00 15.00 17.04 10.00 2.50 9.14 5.00 0.00%
NAPS 2.00 2.34 2.00 1.93 1.56 1.48 1.35 6.76%
Adjusted Per Share Value based on latest NOSH - 610,323
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 35.50 54.87 42.86 20.95 17.46 20.95 9.68 24.15%
EPS 3.69 10.81 10.65 3.06 -0.46 4.87 0.42 43.59%
DPS 1.57 4.72 5.33 2.96 0.74 2.62 1.18 4.86%
NAPS 0.6297 0.7366 0.626 0.5716 0.4598 0.4234 0.318 12.04%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.39 61.81 117.40 50.54 45.10 60.65 58.70 -
P/RPS 1.23 35.46 85.73 71.46 76.12 82.83 142.90 -54.69%
P/EPS 11.87 179.97 344.98 489.11 -2,889.08 356.24 3,291.98 -60.80%
EY 8.42 0.56 0.29 0.20 -0.03 0.28 0.03 155.65%
DY 3.60 0.24 0.15 0.20 0.06 0.15 0.09 84.82%
P/NAPS 0.70 26.41 58.70 26.19 28.91 40.98 43.48 -49.71%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 28/08/07 29/08/06 12/08/05 12/08/04 22/08/03 -
Price 1.38 56.37 95.24 55.20 44.71 59.48 61.81 -
P/RPS 1.22 32.34 69.55 78.05 75.47 81.23 150.47 -55.14%
P/EPS 11.79 164.13 279.86 534.21 -2,864.10 349.37 3,466.39 -61.18%
EY 8.48 0.61 0.36 0.19 -0.03 0.29 0.03 155.96%
DY 3.62 0.27 0.18 0.18 0.06 0.15 0.08 88.66%
P/NAPS 0.69 24.09 47.62 28.60 28.66 40.19 45.79 -50.26%

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