[OSK] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -22.5%
YoY- -65.9%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,042,863 1,104,125 920,650 731,578 1,130,713 883,257 431,672 15.82%
PBT 87,110 204,592 201,832 102,201 330,354 339,228 107,424 -3.43%
Tax -23,526 -46,199 -53,914 -26,462 -76,517 -74,061 -20,988 1.91%
NP 63,584 158,393 147,918 75,739 253,837 265,167 86,436 -4.98%
-
NP to SH 48,267 127,360 115,068 75,954 222,769 219,494 63,065 -4.35%
-
Tax Rate 27.01% 22.58% 26.71% 25.89% 23.16% 21.83% 19.54% -
Total Cost 979,279 945,732 772,732 655,839 876,876 618,090 345,236 18.95%
-
Net Worth 1,500,960 933,333 1,394,214 1,297,578 1,517,811 1,289,976 1,177,924 4.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 23,900 70,251 55,852 32,286 97,179 109,929 61,075 -14.46%
Div Payout % 49.52% 55.16% 48.54% 42.51% 43.62% 50.08% 96.84% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,500,960 933,333 1,394,214 1,297,578 1,517,811 1,289,976 1,177,924 4.11%
NOSH 956,025 933,333 935,714 648,789 648,637 644,988 610,323 7.75%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.10% 14.35% 16.07% 10.35% 22.45% 30.02% 20.02% -
ROE 3.22% 13.65% 8.25% 5.85% 14.68% 17.02% 5.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 109.08 118.30 98.39 112.76 174.32 136.94 70.73 7.48%
EPS 5.05 13.65 12.30 11.71 34.34 34.03 10.33 -11.23%
DPS 2.50 7.50 5.97 5.00 15.00 17.04 10.00 -20.61%
NAPS 1.57 1.00 1.49 2.00 2.34 2.00 1.93 -3.37%
Adjusted Per Share Value based on latest NOSH - 648,789
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 50.61 53.58 44.68 35.50 54.87 42.86 20.95 15.82%
EPS 2.34 6.18 5.58 3.69 10.81 10.65 3.06 -4.36%
DPS 1.16 3.41 2.71 1.57 4.72 5.33 2.96 -14.44%
NAPS 0.7284 0.4529 0.6766 0.6297 0.7366 0.626 0.5716 4.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.40 1.49 1.25 1.39 61.81 117.40 50.54 -
P/RPS 1.28 1.26 1.27 1.23 35.46 85.73 71.46 -48.81%
P/EPS 27.73 10.92 10.16 11.87 179.97 344.98 489.11 -37.99%
EY 3.61 9.16 9.84 8.42 0.56 0.29 0.20 61.89%
DY 1.79 5.03 4.78 3.60 0.24 0.15 0.20 44.04%
P/NAPS 0.89 1.49 0.84 0.70 26.41 58.70 26.19 -43.05%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 25/08/11 25/08/10 27/08/09 29/08/08 28/08/07 29/08/06 -
Price 1.55 1.39 1.32 1.38 56.37 95.24 55.20 -
P/RPS 1.42 1.17 1.34 1.22 32.34 69.55 78.05 -48.68%
P/EPS 30.70 10.19 10.73 11.79 164.13 279.86 534.21 -37.85%
EY 3.26 9.82 9.32 8.48 0.61 0.36 0.19 60.53%
DY 1.61 5.40 4.52 3.62 0.27 0.18 0.18 44.02%
P/NAPS 0.99 1.39 0.89 0.69 24.09 47.62 28.60 -42.88%

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