[OSK] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.34%
YoY- -52.67%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,051,380 1,012,314 820,367 871,599 1,236,583 549,962 335,890 20.93%
PBT 95,018 194,969 191,021 168,185 446,642 161,638 71,261 4.90%
Tax -21,899 -43,716 -53,895 -29,776 -114,824 -30,544 -14,252 7.41%
NP 73,119 151,253 137,126 138,409 331,818 131,094 57,009 4.23%
-
NP to SH 52,753 117,611 112,629 134,773 284,743 99,501 45,401 2.53%
-
Tax Rate 23.05% 22.42% 28.21% 17.70% 25.71% 18.90% 20.00% -
Total Cost 978,261 861,061 683,241 733,190 904,765 418,868 278,881 23.25%
-
Net Worth 1,448,528 1,445,074 649,195 1,368,880 1,294,944 1,217,548 1,362,923 1.01%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 23,333 70,310 48,679 48,498 129,246 75,947 45,744 -10.60%
Div Payout % 44.23% 59.78% 43.22% 35.99% 45.39% 76.33% 100.76% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,448,528 1,445,074 649,195 1,368,880 1,294,944 1,217,548 1,362,923 1.01%
NOSH 940,603 938,360 649,195 642,666 647,472 605,745 611,176 7.44%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.95% 14.94% 16.72% 15.88% 26.83% 23.84% 16.97% -
ROE 3.64% 8.14% 17.35% 9.85% 21.99% 8.17% 3.33% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 111.78 107.88 126.37 135.62 190.99 90.79 54.96 12.55%
EPS 5.61 12.53 17.35 20.97 43.98 16.43 7.43 -4.57%
DPS 2.50 7.49 7.50 7.50 19.96 12.50 7.48 -16.68%
NAPS 1.54 1.54 1.00 2.13 2.00 2.01 2.23 -5.98%
Adjusted Per Share Value based on latest NOSH - 642,666
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 50.18 48.31 39.15 41.60 59.02 26.25 16.03 20.93%
EPS 2.52 5.61 5.38 6.43 13.59 4.75 2.17 2.52%
DPS 1.11 3.36 2.32 2.31 6.17 3.62 2.18 -10.63%
NAPS 0.6913 0.6897 0.3098 0.6533 0.618 0.5811 0.6505 1.01%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.74 1.92 1.67 0.99 90.19 76.20 37.13 -
P/RPS 1.56 1.78 1.32 0.73 47.22 83.93 67.56 -46.62%
P/EPS 31.02 15.32 9.63 4.72 205.08 463.89 499.83 -37.06%
EY 3.22 6.53 10.39 21.18 0.49 0.22 0.20 58.87%
DY 1.44 3.90 4.49 7.58 0.22 0.16 0.20 38.93%
P/NAPS 1.13 1.25 1.67 0.46 45.10 37.91 16.65 -36.11%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 -
Price 1.75 1.68 1.20 0.88 73.47 101.85 50.93 -
P/RPS 1.57 1.56 0.95 0.65 38.47 112.18 92.67 -49.30%
P/EPS 31.20 13.40 6.92 4.20 167.06 620.05 685.61 -40.23%
EY 3.20 7.46 14.46 23.83 0.60 0.16 0.15 66.49%
DY 1.43 4.46 6.25 8.52 0.27 0.12 0.15 45.59%
P/NAPS 1.14 1.09 1.20 0.41 36.74 50.67 22.84 -39.30%

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