[OSK] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 44.29%
YoY- 119.16%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 820,367 871,599 1,236,583 549,962 335,890 387,605 343,766 15.58%
PBT 191,021 168,185 446,642 161,638 71,261 59,068 80,273 15.52%
Tax -53,895 -29,776 -114,824 -30,544 -14,252 -33,831 -31,498 9.35%
NP 137,126 138,409 331,818 131,094 57,009 25,237 48,775 18.78%
-
NP to SH 112,629 134,773 284,743 99,501 45,401 25,237 48,775 14.95%
-
Tax Rate 28.21% 17.70% 25.71% 18.90% 20.00% 57.27% 39.24% -
Total Cost 683,241 733,190 904,765 418,868 278,881 362,368 294,991 15.01%
-
Net Worth 649,195 1,368,880 1,294,944 1,217,548 1,362,923 851,242 708,627 -1.44%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 48,679 48,498 129,246 75,947 45,744 29,476 36,570 4.87%
Div Payout % 43.22% 35.99% 45.39% 76.33% 100.76% 116.80% 74.98% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 649,195 1,368,880 1,294,944 1,217,548 1,362,923 851,242 708,627 -1.44%
NOSH 649,195 642,666 647,472 605,745 611,176 571,303 488,708 4.84%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 16.72% 15.88% 26.83% 23.84% 16.97% 6.51% 14.19% -
ROE 17.35% 9.85% 21.99% 8.17% 3.33% 2.96% 6.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 126.37 135.62 190.99 90.79 54.96 67.85 70.34 10.24%
EPS 17.35 20.97 43.98 16.43 7.43 4.42 9.98 9.64%
DPS 7.50 7.50 19.96 12.50 7.48 5.16 7.48 0.04%
NAPS 1.00 2.13 2.00 2.01 2.23 1.49 1.45 -5.99%
Adjusted Per Share Value based on latest NOSH - 605,745
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.81 42.30 60.01 26.69 16.30 18.81 16.68 15.58%
EPS 5.47 6.54 13.82 4.83 2.20 1.22 2.37 14.94%
DPS 2.36 2.35 6.27 3.69 2.22 1.43 1.77 4.90%
NAPS 0.315 0.6643 0.6284 0.5908 0.6614 0.4131 0.3439 -1.45%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.67 0.99 90.19 76.20 37.13 56.37 65.31 -
P/RPS 1.32 0.73 47.22 83.93 67.56 83.09 92.85 -50.74%
P/EPS 9.63 4.72 205.08 463.89 499.83 1,276.08 654.38 -50.46%
EY 10.39 21.18 0.49 0.22 0.20 0.08 0.15 102.52%
DY 4.49 7.58 0.22 0.16 0.20 0.09 0.11 85.45%
P/NAPS 1.67 0.46 45.10 37.91 16.65 37.83 45.04 -42.22%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 17/02/05 12/02/04 -
Price 1.20 0.88 73.47 101.85 50.93 58.31 73.09 -
P/RPS 0.95 0.65 38.47 112.18 92.67 85.95 103.91 -54.23%
P/EPS 6.92 4.20 167.06 620.05 685.61 1,320.00 732.34 -53.98%
EY 14.46 23.83 0.60 0.16 0.15 0.08 0.14 116.45%
DY 6.25 8.52 0.27 0.12 0.15 0.09 0.10 99.08%
P/NAPS 1.20 0.41 36.74 50.67 22.84 39.13 50.41 -46.33%

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