[OSKPROP] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	106,336	105,691	59,471	81,958	56,686	113,842	61,238	9.62%
YoY %	0.61%	77.72%	-27.44%	44.58%	-50.21%	85.90%	-	-
Horiz. %	173.64%	172.59%	97.11%	133.84%	92.57%	185.90%	100.00%	-
PBT	12,004	12,012	1,219	9,563	6,469	10,698	8,797	5.31%
YoY %	-0.07%	885.40%	-87.25%	47.83%	-39.53%	21.61%	-	-
Horiz. %	136.46%	136.55%	13.86%	108.71%	73.54%	121.61%	100.00%	-
Tax	-3,869	-2,621	-1,116	-1,786	-3,557	-3,596	-3,222	3.09%
YoY %	-47.62%	-134.86%	37.51%	49.79%	1.08%	-11.61%	-	-
Horiz. %	120.08%	81.35%	34.64%	55.43%	110.40%	111.61%	100.00%	-
NP	8,135	9,391	103	7,777	2,912	7,102	5,575	6.49%
YoY %	-13.37%	9,017.48%	-98.68%	167.07%	-59.00%	27.39%	-	-
Horiz. %	145.92%	168.45%	1.85%	139.50%	52.23%	127.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,831	9,549	103	7,777	2,912	7,102	5,575	5.82%
YoY %	-17.99%	9,170.87%	-98.68%	167.07%	-59.00%	27.39%	-	-
Horiz. %	140.47%	171.28%	1.85%	139.50%	52.23%	127.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.23%	21.82%	91.55%	18.68%	54.99%	33.61%	36.63%	-
YoY %	47.71%	-76.17%	390.10%	-66.03%	63.61%	-8.24%	-	-
Horiz. %	87.99%	59.57%	249.93%	51.00%	150.12%	91.76%	100.00%	-
Total Cost	98,201	96,300	59,368	74,181	53,774	106,740	55,663	9.91%
YoY %	1.97%	62.21%	-19.97%	37.95%	-49.62%	91.76%	-	-
Horiz. %	176.42%	173.01%	106.66%	133.27%	96.61%	191.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,166	320,352	208,475	221,325	209,540	204,999	203,226	7.63%
YoY %	-1.31%	53.66%	-5.81%	5.62%	2.22%	0.87%	-	-
Horiz. %	155.57%	157.63%	102.58%	108.91%	103.11%	100.87%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	3,847	5,882	4,663	9,869	7,329	7,462	7,516	-10.55%
YoY %	-34.60%	26.14%	-52.75%	34.66%	-1.78%	-0.72%	-	-
Horiz. %	51.18%	78.26%	62.04%	131.31%	97.51%	99.28%	100.00%	-
Div Payout %	49.13%	61.60%	4,527.63%	126.90%	251.69%	105.07%	134.82%	-
YoY %	-20.24%	-98.64%	3,467.87%	-49.58%	139.55%	-22.07%	-	-
Horiz. %	36.44%	45.69%	3,358.28%	94.13%	186.69%	77.93%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	316,166	320,352	208,475	221,325	209,540	204,999	203,226	7.63%
YoY %	-1.31%	53.66%	-5.81%	5.62%	2.22%	0.87%	-	-
Horiz. %	155.57%	157.63%	102.58%	108.91%	103.11%	100.87%	100.00%	-
NOSH	188,194	197,748	96,071	97,500	96,562	99,999	100,111	11.08%
YoY %	-4.83%	105.84%	-1.47%	0.97%	-3.44%	-0.11%	-	-
Horiz. %	187.99%	197.53%	95.96%	97.39%	96.45%	99.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.65%	8.89%	0.17%	9.49%	5.14%	6.24%	9.10%	-
YoY %	-13.95%	5,129.41%	-98.21%	84.63%	-17.63%	-31.43%	-	-
Horiz. %	84.07%	97.69%	1.87%	104.29%	56.48%	68.57%	100.00%	-
ROE	2.48%	2.98%	0.05%	3.51%	1.39%	3.46%	2.74%	-
YoY %	-16.78%	5,860.00%	-98.58%	152.52%	-59.83%	26.28%	-	-
Horiz. %	90.51%	108.76%	1.82%	128.10%	50.73%	126.28%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	56.50	53.45	61.90	84.06	58.70	113.84	61.17	-1.31%
YoY %	5.71%	-13.65%	-26.36%	43.20%	-48.44%	86.10%	-	-
Horiz. %	92.37%	87.38%	101.19%	137.42%	95.96%	186.10%	100.00%	-
EPS	4.16	4.83	0.11	7.98	3.02	7.10	5.57	-4.74%
YoY %	-13.87%	4,290.91%	-98.62%	164.24%	-57.46%	27.47%	-	-
Horiz. %	74.69%	86.71%	1.97%	143.27%	54.22%	127.47%	100.00%	-
DPS	2.04	2.97	4.85	10.12	7.59	7.50	7.50	-19.49%
YoY %	-31.31%	-38.76%	-52.08%	33.33%	1.20%	0.00%	-	-
Horiz. %	27.20%	39.60%	64.67%	134.93%	101.20%	100.00%	100.00%	-
NAPS	1.68	1.62	2.17	2.27	2.17	2.05	2.03	-3.10%
YoY %	3.70%	-25.35%	-4.41%	4.61%	5.85%	0.99%	-	-
Horiz. %	82.76%	79.80%	106.90%	111.82%	106.90%	100.99%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 97,500
RPS	32.14	31.94	17.97	24.77	17.13	34.40	18.51	9.62%
YoY %	0.63%	77.74%	-27.45%	44.60%	-50.20%	85.85%	-	-
Horiz. %	173.64%	172.56%	97.08%	133.82%	92.54%	185.85%	100.00%	-
EPS	2.37	2.89	0.03	2.35	0.88	2.15	1.68	5.89%
YoY %	-17.99%	9,533.33%	-98.72%	167.05%	-59.07%	27.98%	-	-
Horiz. %	141.07%	172.02%	1.79%	139.88%	52.38%	127.98%	100.00%	-
DPS	1.16	1.78	1.41	2.98	2.21	2.26	2.27	-10.57%
YoY %	-34.83%	26.24%	-52.68%	34.84%	-2.21%	-0.44%	-	-
Horiz. %	51.10%	78.41%	62.11%	131.28%	97.36%	99.56%	100.00%	-
NAPS	0.9555	0.9681	0.63	0.6689	0.6333	0.6195	0.6142	7.63%
YoY %	-1.30%	53.67%	-5.82%	5.62%	2.23%	0.86%	-	-
Horiz. %	155.57%	157.62%	102.57%	108.91%	103.11%	100.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.52	0.77	1.39	1.26	1.18	1.18	0.87	-
P/RPS	0.92	1.44	2.25	1.50	2.01	1.04	1.42	-6.97%
YoY %	-36.11%	-36.00%	50.00%	-25.37%	93.27%	-26.76%	-	-
Horiz. %	64.79%	101.41%	158.45%	105.63%	141.55%	73.24%	100.00%	-
P/EPS	12.50	15.95	1,296.50	15.80	39.13	16.62	15.62	-3.64%
YoY %	-21.63%	-98.77%	8,105.70%	-59.62%	135.44%	6.40%	-	-
Horiz. %	80.03%	102.11%	8,300.26%	101.15%	250.51%	106.40%	100.00%	-
EY	8.00	6.27	0.08	6.33	2.56	6.02	6.40	3.78%
YoY %	27.59%	7,737.50%	-98.74%	147.27%	-57.48%	-5.94%	-	-
Horiz. %	125.00%	97.97%	1.25%	98.91%	40.00%	94.06%	100.00%	-
DY	3.93	3.86	3.49	8.03	6.43	6.36	8.62	-12.25%
YoY %	1.81%	10.60%	-56.54%	24.88%	1.10%	-26.22%	-	-
Horiz. %	45.59%	44.78%	40.49%	93.16%	74.59%	73.78%	100.00%	-
P/NAPS	0.31	0.48	0.64	0.56	0.54	0.58	0.43	-5.30%
YoY %	-35.42%	-25.00%	14.29%	3.70%	-6.90%	34.88%	-	-
Horiz. %	72.09%	111.63%	148.84%	130.23%	125.58%	134.88%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	18/08/09	25/08/08	21/08/07	28/08/06	11/08/05	12/08/04	22/08/03	-
Price	0.56	0.55	1.23	1.20	1.14	1.20	0.88	-
P/RPS	0.99	1.03	1.99	1.43	1.94	1.05	1.44	-6.04%
YoY %	-3.88%	-48.24%	39.16%	-26.29%	84.76%	-27.08%	-	-
Horiz. %	68.75%	71.53%	138.19%	99.31%	134.72%	72.92%	100.00%	-
P/EPS	13.46	11.39	1,147.26	15.04	37.80	16.90	15.80	-2.63%
YoY %	18.17%	-99.01%	7,528.06%	-60.21%	123.67%	6.96%	-	-
Horiz. %	85.19%	72.09%	7,261.14%	95.19%	239.24%	106.96%	100.00%	-
EY	7.43	8.78	0.09	6.65	2.65	5.92	6.33	2.70%
YoY %	-15.38%	9,655.56%	-98.65%	150.94%	-55.24%	-6.48%	-	-
Horiz. %	117.38%	138.70%	1.42%	105.06%	41.86%	93.52%	100.00%	-
DY	3.65	5.41	3.95	8.44	6.66	6.25	8.52	-13.16%
YoY %	-32.53%	36.96%	-53.20%	26.73%	6.56%	-26.64%	-	-
Horiz. %	42.84%	63.50%	46.36%	99.06%	78.17%	73.36%	100.00%	-
P/NAPS	0.33	0.34	0.57	0.53	0.53	0.59	0.43	-4.31%
YoY %	-2.94%	-40.35%	7.55%	0.00%	-10.17%	37.21%	-	-
Horiz. %	76.74%	79.07%	132.56%	123.26%	123.26%	137.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos