[OSK] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 25.11%
YoY- 43.79%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 633,838 1,034,235 1,070,682 934,162 774,813 1,177,040 718,288 -2.06%
PBT 974,501 80,333 208,790 239,255 112,962 395,089 237,632 26.48%
Tax -15,289 -20,839 -45,307 -68,218 -14,317 -102,565 -50,339 -17.99%
NP 959,212 59,494 163,483 171,037 98,645 292,524 187,293 31.25%
-
NP to SH 951,684 40,850 130,998 140,914 97,999 249,557 150,647 35.92%
-
Tax Rate 1.57% 25.94% 21.70% 28.51% 12.67% 25.96% 21.18% -
Total Cost -325,374 974,741 907,199 763,125 676,168 884,516 530,995 -
-
Net Worth 2,489,272 1,512,592 1,501,263 1,253,475 1,298,032 1,530,730 1,323,789 11.08%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 96,512 23,333 70,310 48,679 48,498 129,246 75,947 4.07%
Div Payout % 10.14% 57.12% 53.67% 34.55% 49.49% 51.79% 50.41% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 2,489,272 1,512,592 1,501,263 1,253,475 1,298,032 1,530,730 1,323,789 11.08%
NOSH 968,588 939,498 938,289 824,654 649,016 648,614 621,497 7.66%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 151.33% 5.75% 15.27% 18.31% 12.73% 24.85% 26.07% -
ROE 38.23% 2.70% 8.73% 11.24% 7.55% 16.30% 11.38% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 65.44 110.08 114.11 113.28 119.38 181.47 115.57 -9.03%
EPS 98.25 4.35 13.96 17.09 15.10 38.48 24.24 26.24%
DPS 10.00 2.50 7.50 5.90 7.50 20.00 12.22 -3.28%
NAPS 2.57 1.61 1.60 1.52 2.00 2.36 2.13 3.17%
Adjusted Per Share Value based on latest NOSH - 824,654
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 30.76 50.19 51.96 45.33 37.60 57.12 34.86 -2.06%
EPS 46.18 1.98 6.36 6.84 4.76 12.11 7.31 35.92%
DPS 4.68 1.13 3.41 2.36 2.35 6.27 3.69 4.03%
NAPS 1.208 0.734 0.7285 0.6083 0.6299 0.7428 0.6424 11.08%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.47 1.66 1.76 1.35 0.93 71.53 109.63 -
P/RPS 2.25 1.51 1.54 1.19 0.78 39.42 94.86 -46.36%
P/EPS 1.50 38.18 12.61 7.90 6.16 185.91 452.28 -61.34%
EY 66.84 2.62 7.93 12.66 16.24 0.54 0.22 159.05%
DY 6.80 1.51 4.26 4.37 8.06 0.28 0.11 98.72%
P/NAPS 0.57 1.03 1.10 0.89 0.47 30.31 51.47 -52.75%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 22/05/12 27/05/11 25/05/10 28/05/09 29/05/08 25/05/07 -
Price 1.72 1.63 1.63 1.19 1.34 69.20 115.46 -
P/RPS 2.63 1.48 1.43 1.05 1.12 38.13 99.90 -45.42%
P/EPS 1.75 37.49 11.68 6.96 8.87 179.86 476.33 -60.68%
EY 57.12 2.67 8.57 14.36 11.27 0.56 0.21 154.32%
DY 5.81 1.53 4.60 4.96 5.60 0.29 0.11 93.58%
P/NAPS 0.67 1.01 1.02 0.78 0.67 29.32 54.21 -51.88%

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