[OSK] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -18.34%
YoY- 51.5%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 399,227 1,042,863 1,104,125 920,650 731,578 1,130,713 883,257 -12.38%
PBT 989,539 87,110 204,592 201,832 102,201 330,354 339,228 19.51%
Tax -8,243 -23,526 -46,199 -53,914 -26,462 -76,517 -74,061 -30.62%
NP 981,296 63,584 158,393 147,918 75,739 253,837 265,167 24.34%
-
NP to SH 976,479 48,267 127,360 115,068 75,954 222,769 219,494 28.21%
-
Tax Rate 0.83% 27.01% 22.58% 26.71% 25.89% 23.16% 21.83% -
Total Cost -582,069 979,279 945,732 772,732 655,839 876,876 618,090 -
-
Net Worth 2,498,761 1,500,960 933,333 1,394,214 1,297,578 1,517,811 1,289,976 11.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 96,824 23,900 70,251 55,852 32,286 97,179 109,929 -2.09%
Div Payout % 9.92% 49.52% 55.16% 48.54% 42.51% 43.62% 50.08% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,498,761 1,500,960 933,333 1,394,214 1,297,578 1,517,811 1,289,976 11.63%
NOSH 968,512 956,025 933,333 935,714 648,789 648,637 644,988 7.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 245.80% 6.10% 14.35% 16.07% 10.35% 22.45% 30.02% -
ROE 39.08% 3.22% 13.65% 8.25% 5.85% 14.68% 17.02% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 41.22 109.08 118.30 98.39 112.76 174.32 136.94 -18.12%
EPS 100.82 5.05 13.65 12.30 11.71 34.34 34.03 19.82%
DPS 10.00 2.50 7.50 5.97 5.00 15.00 17.04 -8.49%
NAPS 2.58 1.57 1.00 1.49 2.00 2.34 2.00 4.33%
Adjusted Per Share Value based on latest NOSH - 935,714
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.37 50.61 53.58 44.68 35.50 54.87 42.86 -12.38%
EPS 47.39 2.34 6.18 5.58 3.69 10.81 10.65 28.22%
DPS 4.70 1.16 3.41 2.71 1.57 4.72 5.33 -2.07%
NAPS 1.2126 0.7284 0.4529 0.6766 0.6297 0.7366 0.626 11.63%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.65 1.40 1.49 1.25 1.39 61.81 117.40 -
P/RPS 4.00 1.28 1.26 1.27 1.23 35.46 85.73 -39.97%
P/EPS 1.64 27.73 10.92 10.16 11.87 179.97 344.98 -58.96%
EY 61.10 3.61 9.16 9.84 8.42 0.56 0.29 143.73%
DY 6.06 1.79 5.03 4.78 3.60 0.24 0.15 85.13%
P/NAPS 0.64 0.89 1.49 0.84 0.70 26.41 58.70 -52.87%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 17/08/12 25/08/11 25/08/10 27/08/09 29/08/08 28/08/07 -
Price 1.56 1.55 1.39 1.32 1.38 56.37 95.24 -
P/RPS 3.78 1.42 1.17 1.34 1.22 32.34 69.55 -38.42%
P/EPS 1.55 30.70 10.19 10.73 11.79 164.13 279.86 -57.90%
EY 64.63 3.26 9.82 9.32 8.48 0.61 0.36 137.32%
DY 6.41 1.61 5.40 4.52 3.62 0.27 0.18 81.28%
P/NAPS 0.60 0.99 1.39 0.89 0.69 24.09 47.62 -51.72%

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