[OSKPROP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -23.62%
YoY- -17.99%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 238,019 223,155 139,782 106,336 105,691 59,471 81,958 19.42%
PBT 56,487 56,860 16,205 12,004 12,012 1,219 9,563 34.41%
Tax -15,337 -15,142 -5,635 -3,869 -2,621 -1,116 -1,786 43.05%
NP 41,150 41,718 10,570 8,135 9,391 103 7,777 31.97%
-
NP to SH 27,156 22,834 6,058 7,831 9,549 103 7,777 23.14%
-
Tax Rate 27.15% 26.63% 34.77% 32.23% 21.82% 91.55% 18.68% -
Total Cost 196,869 181,437 129,212 98,201 96,300 59,368 74,181 17.64%
-
Net Worth 350,042 337,223 316,647 316,166 320,352 208,475 221,325 7.93%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 23,425 9,362 4,655 3,847 5,882 4,663 9,869 15.48%
Div Payout % 86.26% 41.00% 76.85% 49.13% 61.60% 4,527.63% 126.90% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 350,042 337,223 316,647 316,166 320,352 208,475 221,325 7.93%
NOSH 187,188 187,346 187,365 188,194 197,748 96,071 97,500 11.47%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.29% 18.69% 7.56% 7.65% 8.89% 0.17% 9.49% -
ROE 7.76% 6.77% 1.91% 2.48% 2.98% 0.05% 3.51% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 127.15 119.11 74.60 56.50 53.45 61.90 84.06 7.13%
EPS 14.51 12.19 3.23 4.16 4.83 0.11 7.98 10.46%
DPS 12.50 5.00 2.48 2.04 2.97 4.85 10.12 3.57%
NAPS 1.87 1.80 1.69 1.68 1.62 2.17 2.27 -3.17%
Adjusted Per Share Value based on latest NOSH - 188,194
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.93 67.44 42.24 32.14 31.94 17.97 24.77 19.42%
EPS 8.21 6.90 1.83 2.37 2.89 0.03 2.35 23.15%
DPS 7.08 2.83 1.41 1.16 1.78 1.41 2.98 15.49%
NAPS 1.0579 1.0191 0.9569 0.9555 0.9681 0.63 0.6689 7.93%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.17 0.87 0.53 0.52 0.77 1.39 1.26 -
P/RPS 0.92 0.73 0.71 0.92 1.44 2.25 1.50 -7.81%
P/EPS 8.06 7.14 16.39 12.50 15.95 1,296.50 15.80 -10.60%
EY 12.40 14.01 6.10 8.00 6.27 0.08 6.33 11.84%
DY 10.68 5.75 4.69 3.93 3.86 3.49 8.03 4.86%
P/NAPS 0.63 0.48 0.31 0.31 0.48 0.64 0.56 1.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 16/08/11 26/08/10 18/08/09 25/08/08 21/08/07 28/08/06 -
Price 1.01 0.81 0.58 0.56 0.55 1.23 1.20 -
P/RPS 0.79 0.68 0.78 0.99 1.03 1.99 1.43 -9.40%
P/EPS 6.96 6.65 17.94 13.46 11.39 1,147.26 15.04 -12.04%
EY 14.36 15.05 5.57 7.43 8.78 0.09 6.65 13.67%
DY 12.38 6.17 4.28 3.65 5.41 3.95 8.44 6.58%
P/NAPS 0.54 0.45 0.34 0.33 0.34 0.57 0.53 0.31%

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