[OSK] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.34%
YoY- 2231.99%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 759,503 1,007,480 1,084,105 463,840 361,440 396,857 261,255 19.44%
PBT 133,699 247,316 407,768 131,604 36,450 118,414 36,796 23.96%
Tax -37,079 -52,217 -93,234 -30,310 -30,498 -30,955 -18,013 12.77%
NP 96,620 195,099 314,534 101,294 5,952 87,459 18,783 31.35%
-
NP to SH 90,918 171,339 268,492 68,957 2,957 87,459 18,783 30.02%
-
Tax Rate 27.73% 21.11% 22.86% 23.03% 83.67% 26.14% 48.95% -
Total Cost 662,883 812,381 769,571 362,546 355,488 309,398 242,472 18.23%
-
Net Worth 649,511 1,349,244 1,294,333 1,180,184 956,760 899,681 487,500 4.89%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 32,286 97,179 109,929 61,075 15,185 53,911 24,273 4.86%
Div Payout % 35.51% 56.72% 40.94% 88.57% 513.54% 61.64% 129.23% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 649,511 1,349,244 1,294,333 1,180,184 956,760 899,681 487,500 4.89%
NOSH 649,511 648,675 647,166 608,342 613,307 576,718 487,500 4.89%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 12.72% 19.37% 29.01% 21.84% 1.65% 22.04% 7.19% -
ROE 14.00% 12.70% 20.74% 5.84% 0.31% 9.72% 3.85% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 116.93 155.31 167.52 76.25 58.93 68.81 53.59 13.87%
EPS 14.00 26.41 41.49 11.34 0.48 15.16 3.85 23.98%
DPS 5.00 15.00 16.99 10.00 2.48 9.35 4.98 0.06%
NAPS 1.00 2.08 2.00 1.94 1.56 1.56 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 608,342
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 36.86 48.89 52.61 22.51 17.54 19.26 12.68 19.44%
EPS 4.41 8.31 13.03 3.35 0.14 4.24 0.91 30.05%
DPS 1.57 4.72 5.33 2.96 0.74 2.62 1.18 4.86%
NAPS 0.3152 0.6548 0.6281 0.5727 0.4643 0.4366 0.2366 4.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.40 1.42 90.58 55.98 40.43 56.37 63.76 -
P/RPS 1.20 0.91 54.07 73.42 68.60 81.92 118.98 -53.48%
P/EPS 10.00 5.38 218.33 493.86 8,385.54 371.71 1,654.85 -57.28%
EY 10.00 18.60 0.46 0.20 0.01 0.27 0.06 134.40%
DY 3.57 10.56 0.19 0.18 0.06 0.17 0.08 88.22%
P/NAPS 1.40 0.68 45.29 28.86 25.92 36.13 63.76 -47.05%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 27/11/07 29/11/06 16/11/05 24/11/04 12/11/03 -
Price 1.44 0.93 92.13 71.53 37.32 59.09 68.81 -
P/RPS 1.23 0.60 55.00 93.81 63.33 85.87 128.40 -53.88%
P/EPS 10.29 3.52 222.07 631.04 7,740.50 389.65 1,785.92 -57.62%
EY 9.72 28.40 0.45 0.16 0.01 0.26 0.06 133.30%
DY 3.47 16.13 0.18 0.14 0.07 0.16 0.07 91.54%
P/NAPS 1.44 0.45 46.07 36.87 23.92 37.88 68.81 -47.47%

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