[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

959

PTRANS

PERAK TRANSIT BERHAD

905

MPI

MALAYSIAN PACIFIC INDUSTRIES

881

HLIND

HONG LEONG INDUSTRIES BHD

812

YTLPOWR

YTL POWER INTERNATIONAL BHD

756

JCY

JCY INTERNATIONAL BERHAD

678

WCT

WCT HOLDINGS BERHAD

647

GENTING

GENTING BHD

584

MAYBANK

MALAYAN BANKING BHD

569

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More