[OSK] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 51.4%
YoY- 193.88%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 934,162 774,813 1,177,040 718,288 365,170 363,630 408,923 14.75%
PBT 239,255 112,962 395,089 237,632 83,861 50,208 114,845 13.00%
Tax -68,218 -14,317 -102,565 -50,339 -16,769 -29,894 -41,234 8.74%
NP 171,037 98,645 292,524 187,293 67,092 20,314 73,611 15.07%
-
NP to SH 140,914 97,999 249,557 150,647 51,261 20,314 73,611 11.42%
-
Tax Rate 28.51% 12.67% 25.96% 21.18% 20.00% 59.54% 35.90% -
Total Cost 763,125 676,168 884,516 530,995 298,078 343,316 335,312 14.68%
-
Net Worth 1,253,475 1,298,032 1,530,730 1,323,789 1,177,632 916,642 743,601 9.08%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 48,679 48,498 129,246 75,947 45,744 29,476 36,570 4.88%
Div Payout % 34.55% 49.49% 51.79% 50.41% 89.24% 145.10% 49.68% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,253,475 1,298,032 1,530,730 1,323,789 1,177,632 916,642 743,601 9.08%
NOSH 824,654 649,016 648,614 621,497 610,172 580,153 509,316 8.35%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.31% 12.73% 24.85% 26.07% 18.37% 5.59% 18.00% -
ROE 11.24% 7.55% 16.30% 11.38% 4.35% 2.22% 9.90% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 113.28 119.38 181.47 115.57 59.85 62.68 80.29 5.90%
EPS 17.09 15.10 38.48 24.24 8.40 3.50 14.45 2.83%
DPS 5.90 7.50 20.00 12.22 7.50 5.00 7.18 -3.21%
NAPS 1.52 2.00 2.36 2.13 1.93 1.58 1.46 0.67%
Adjusted Per Share Value based on latest NOSH - 621,497
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.58 36.98 56.18 34.28 17.43 17.35 19.52 14.74%
EPS 6.73 4.68 11.91 7.19 2.45 0.97 3.51 11.45%
DPS 2.32 2.31 6.17 3.62 2.18 1.41 1.75 4.80%
NAPS 0.5982 0.6195 0.7306 0.6318 0.562 0.4375 0.3549 9.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.35 0.93 71.53 109.63 52.48 49.76 82.80 -
P/RPS 1.19 0.78 39.42 94.86 87.69 79.39 103.13 -52.44%
P/EPS 7.90 6.16 185.91 452.28 624.68 1,421.11 572.90 -51.01%
EY 12.66 16.24 0.54 0.22 0.16 0.07 0.17 105.04%
DY 4.37 8.06 0.28 0.11 0.14 0.10 0.09 90.94%
P/NAPS 0.89 0.47 30.31 51.47 27.19 31.49 56.71 -49.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 25/05/07 25/05/06 04/05/05 29/04/04 -
Price 1.19 1.34 69.20 115.46 51.70 46.26 72.70 -
P/RPS 1.05 1.12 38.13 99.90 86.39 73.81 90.55 -52.40%
P/EPS 6.96 8.87 179.86 476.33 615.40 1,321.15 503.01 -50.98%
EY 14.36 11.27 0.56 0.21 0.16 0.08 0.20 103.80%
DY 4.96 5.60 0.29 0.11 0.15 0.11 0.10 91.62%
P/NAPS 0.78 0.67 29.32 54.21 26.79 29.28 49.79 -49.96%

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