[OSK] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.06%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 61,270 907,086 1,051,380 1,012,314 820,367 871,599 1,236,583 -39.36%
PBT 213,186 987,655 95,018 194,969 191,021 168,185 446,642 -11.58%
Tax -17,550 -30,277 -21,899 -43,716 -53,895 -29,776 -114,824 -26.85%
NP 195,636 957,378 73,119 151,253 137,126 138,409 331,818 -8.42%
-
NP to SH 195,636 944,925 52,753 117,611 112,629 134,773 284,743 -6.05%
-
Tax Rate 8.23% 3.07% 23.05% 22.42% 28.21% 17.70% 25.71% -
Total Cost -134,366 -50,292 978,261 861,061 683,241 733,190 904,765 -
-
Net Worth 2,594,231 2,440,478 1,448,528 1,445,074 649,195 1,368,880 1,294,944 12.26%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 72,612 96,512 23,333 70,310 48,679 48,498 129,246 -9.15%
Div Payout % 37.12% 10.21% 44.23% 59.78% 43.22% 35.99% 45.39% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 2,594,231 2,440,478 1,448,528 1,445,074 649,195 1,368,880 1,294,944 12.26%
NOSH 967,996 968,443 940,603 938,360 649,195 642,666 647,472 6.92%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 319.30% 105.54% 6.95% 14.94% 16.72% 15.88% 26.83% -
ROE 7.54% 38.72% 3.64% 8.14% 17.35% 9.85% 21.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.33 93.66 111.78 107.88 126.37 135.62 190.99 -43.29%
EPS 20.21 97.57 5.61 12.53 17.35 20.97 43.98 -12.14%
DPS 7.50 9.97 2.50 7.49 7.50 7.50 19.96 -15.03%
NAPS 2.68 2.52 1.54 1.54 1.00 2.13 2.00 4.99%
Adjusted Per Share Value based on latest NOSH - 938,360
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.92 43.29 50.18 48.31 39.15 41.60 59.02 -39.38%
EPS 9.34 45.10 2.52 5.61 5.38 6.43 13.59 -6.05%
DPS 3.47 4.61 1.11 3.36 2.32 2.31 6.17 -9.13%
NAPS 1.2381 1.1647 0.6913 0.6897 0.3098 0.6533 0.618 12.26%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.65 1.44 1.74 1.92 1.67 0.99 90.19 -
P/RPS 26.07 1.54 1.56 1.78 1.32 0.73 47.22 -9.41%
P/EPS 8.16 1.48 31.02 15.32 9.63 4.72 205.08 -41.54%
EY 12.25 67.76 3.22 6.53 10.39 21.18 0.49 70.91%
DY 4.55 6.92 1.44 3.90 4.49 7.58 0.22 65.60%
P/NAPS 0.62 0.57 1.13 1.25 1.67 0.46 45.10 -51.02%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 -
Price 1.60 1.44 1.75 1.68 1.20 0.88 73.47 -
P/RPS 25.28 1.54 1.57 1.56 0.95 0.65 38.47 -6.75%
P/EPS 7.92 1.48 31.20 13.40 6.92 4.20 167.06 -39.81%
EY 12.63 67.76 3.20 7.46 14.46 23.83 0.60 66.08%
DY 4.69 6.92 1.43 4.46 6.25 8.52 0.27 60.85%
P/NAPS 0.60 0.57 1.14 1.09 1.20 0.41 36.74 -49.59%

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