[OSKPROP] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[OSKPROP] OSK PROPERTY HOLDINGS BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 41.41%

YoY- -22.64%

Quarter Report

OSKPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	272,450	238,019	223,155	139,782	106,336	105,691	59,471	28.84%
YoY %	14.47%	6.66%	59.65%	31.45%	0.61%	77.72%	-	-
Horiz. %	458.12%	400.23%	375.23%	235.04%	178.80%	177.72%	100.00%	-
PBT	45,344	56,487	56,860	16,205	12,004	12,012	1,219	82.60%
YoY %	-19.73%	-0.66%	250.88%	35.00%	-0.07%	885.40%	-	-
Horiz. %	3,719.77%	4,633.88%	4,664.48%	1,329.37%	984.74%	985.40%	100.00%	-
Tax	-12,931	-15,337	-15,142	-5,635	-3,869	-2,621	-1,116	50.37%
YoY %	15.69%	-1.29%	-168.71%	-45.64%	-47.62%	-134.86%	-	-
Horiz. %	1,158.69%	1,374.28%	1,356.81%	504.93%	346.68%	234.86%	100.00%	-
NP	32,413	41,150	41,718	10,570	8,135	9,391	103	160.57%
YoY %	-21.23%	-1.36%	294.68%	29.93%	-13.37%	9,017.48%	-	-
Horiz. %	31,468.93%	39,951.46%	40,502.91%	10,262.14%	7,898.06%	9,117.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,592	27,156	22,834	6,058	7,831	9,549	103	158.07%
YoY %	12.65%	18.93%	276.92%	-22.64%	-17.99%	9,170.87%	-	-
Horiz. %	29,700.97%	26,365.05%	22,168.93%	5,881.55%	7,602.91%	9,270.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.52%	27.15%	26.63%	34.77%	32.23%	21.82%	91.55%	-
YoY %	5.05%	1.95%	-23.41%	7.88%	47.71%	-76.17%	-	-
Horiz. %	31.15%	29.66%	29.09%	37.98%	35.20%	23.83%	100.00%	-
Total Cost	240,037	196,869	181,437	129,212	98,201	96,300	59,368	26.19%
YoY %	21.93%	8.51%	40.42%	31.58%	1.97%	62.21%	-	-
Horiz. %	404.32%	331.61%	305.61%	217.65%	165.41%	162.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	382,553	350,042	337,223	316,647	316,166	320,352	208,475	10.63%
YoY %	9.29%	3.80%	6.50%	0.15%	-1.31%	53.66%	-	-
Horiz. %	183.50%	167.91%	161.76%	151.89%	151.66%	153.66%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	18,117	23,425	9,362	4,655	3,847	5,882	4,663	25.35%
YoY %	-22.66%	150.21%	101.12%	21.00%	-34.60%	26.14%	-	-
Horiz. %	388.53%	502.36%	200.77%	99.83%	82.50%	126.14%	100.00%	-
Div Payout %	59.22%	86.26%	41.00%	76.85%	49.13%	61.60%	4,527.63%	-
YoY %	-31.35%	110.39%	-46.65%	56.42%	-20.24%	-98.64%	-	-
Horiz. %	1.31%	1.91%	0.91%	1.70%	1.09%	1.36%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	382,553	350,042	337,223	316,647	316,166	320,352	208,475	10.63%
YoY %	9.29%	3.80%	6.50%	0.15%	-1.31%	53.66%	-	-
Horiz. %	183.50%	167.91%	161.76%	151.89%	151.66%	153.66%	100.00%	-
NOSH	240,599	187,188	187,346	187,365	188,194	197,748	96,071	16.51%
YoY %	28.53%	-0.08%	-0.01%	-0.44%	-4.83%	105.84%	-	-
Horiz. %	250.44%	194.84%	195.01%	195.03%	195.89%	205.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	11.90%	17.29%	18.69%	7.56%	7.65%	8.89%	0.17%	-
YoY %	-31.17%	-7.49%	147.22%	-1.18%	-13.95%	5,129.41%	-	-
Horiz. %	7,000.00%	10,170.59%	10,994.12%	4,447.06%	4,500.00%	5,229.41%	100.00%	-
ROE	8.00%	7.76%	6.77%	1.91%	2.48%	2.98%	0.05%	-
YoY %	3.09%	14.62%	254.45%	-22.98%	-16.78%	5,860.00%	-	-
Horiz. %	16,000.00%	15,520.00%	13,540.00%	3,820.00%	4,960.00%	5,960.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	113.24	127.15	119.11	74.60	56.50	53.45	61.90	10.58%
YoY %	-10.94%	6.75%	59.66%	32.04%	5.71%	-13.65%	-	-
Horiz. %	182.94%	205.41%	192.42%	120.52%	91.28%	86.35%	100.00%	-
EPS	12.71	14.51	12.19	3.23	4.16	4.83	0.11	120.53%
YoY %	-12.41%	19.03%	277.40%	-22.36%	-13.87%	4,290.91%	-	-
Horiz. %	11,554.55%	13,190.91%	11,081.82%	2,936.36%	3,781.82%	4,390.91%	100.00%	-
DPS	7.53	12.50	5.00	2.48	2.04	2.97	4.85	7.60%
YoY %	-39.76%	150.00%	101.61%	21.57%	-31.31%	-38.76%	-	-
Horiz. %	155.26%	257.73%	103.09%	51.13%	42.06%	61.24%	100.00%	-
NAPS	1.59	1.87	1.80	1.69	1.68	1.62	2.17	-5.04%
YoY %	-14.97%	3.89%	6.51%	0.60%	3.70%	-25.35%	-	-
Horiz. %	73.27%	86.18%	82.95%	77.88%	77.42%	74.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 187,365
RPS	82.34	71.93	67.44	42.24	32.14	31.94	17.97	28.84%
YoY %	14.47%	6.66%	59.66%	31.43%	0.63%	77.74%	-	-
Horiz. %	458.21%	400.28%	375.29%	235.06%	178.85%	177.74%	100.00%	-
EPS	9.25	8.21	6.90	1.83	2.37	2.89	0.03	159.69%
YoY %	12.67%	18.99%	277.05%	-22.78%	-17.99%	9,533.33%	-	-
Horiz. %	30,833.33%	27,366.67%	23,000.00%	6,100.00%	7,900.00%	9,633.33%	100.00%	-
DPS	5.48	7.08	2.83	1.41	1.16	1.78	1.41	25.36%
YoY %	-22.60%	150.18%	100.71%	21.55%	-34.83%	26.24%	-	-
Horiz. %	388.65%	502.13%	200.71%	100.00%	82.27%	126.24%	100.00%	-
NAPS	1.1561	1.0579	1.0191	0.9569	0.9555	0.9681	0.63	10.63%
YoY %	9.28%	3.81%	6.50%	0.15%	-1.30%	53.67%	-	-
Horiz. %	183.51%	167.92%	161.76%	151.89%	151.67%	153.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.24	1.17	0.87	0.53	0.52	0.77	1.39	-
P/RPS	1.10	0.92	0.73	0.71	0.92	1.44	2.25	-11.23%
YoY %	19.57%	26.03%	2.82%	-22.83%	-36.11%	-36.00%	-	-
Horiz. %	48.89%	40.89%	32.44%	31.56%	40.89%	64.00%	100.00%	-
P/EPS	9.75	8.06	7.14	16.39	12.50	15.95	1,296.50	-55.70%
YoY %	20.97%	12.89%	-56.44%	31.12%	-21.63%	-98.77%	-	-
Horiz. %	0.75%	0.62%	0.55%	1.26%	0.96%	1.23%	100.00%	-
EY	10.25	12.40	14.01	6.10	8.00	6.27	0.08	124.36%
YoY %	-17.34%	-11.49%	129.67%	-23.75%	27.59%	7,737.50%	-	-
Horiz. %	12,812.50%	15,500.00%	17,512.50%	7,625.00%	10,000.00%	7,837.50%	100.00%	-
DY	6.07	10.68	5.75	4.69	3.93	3.86	3.49	9.65%
YoY %	-43.16%	85.74%	22.60%	19.34%	1.81%	10.60%	-	-
Horiz. %	173.93%	306.02%	164.76%	134.38%	112.61%	110.60%	100.00%	-
P/NAPS	0.78	0.63	0.48	0.31	0.31	0.48	0.64	3.34%
YoY %	23.81%	31.25%	54.84%	0.00%	-35.42%	-25.00%	-	-
Horiz. %	121.88%	98.44%	75.00%	48.44%	48.44%	75.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	16/08/12	16/08/11	26/08/10	18/08/09	25/08/08	21/08/07	-
Price	1.44	1.01	0.81	0.58	0.56	0.55	1.23	-
P/RPS	1.27	0.79	0.68	0.78	0.99	1.03	1.99	-7.20%
YoY %	60.76%	16.18%	-12.82%	-21.21%	-3.88%	-48.24%	-	-
Horiz. %	63.82%	39.70%	34.17%	39.20%	49.75%	51.76%	100.00%	-
P/EPS	11.33	6.96	6.65	17.94	13.46	11.39	1,147.26	-53.64%
YoY %	62.79%	4.66%	-62.93%	33.28%	18.17%	-99.01%	-	-
Horiz. %	0.99%	0.61%	0.58%	1.56%	1.17%	0.99%	100.00%	-
EY	8.83	14.36	15.05	5.57	7.43	8.78	0.09	114.61%
YoY %	-38.51%	-4.58%	170.20%	-25.03%	-15.38%	9,655.56%	-	-
Horiz. %	9,811.11%	15,955.56%	16,722.22%	6,188.89%	8,255.56%	9,755.56%	100.00%	-
DY	5.23	12.38	6.17	4.28	3.65	5.41	3.95	4.78%
YoY %	-57.75%	100.65%	44.16%	17.26%	-32.53%	36.96%	-	-
Horiz. %	132.41%	313.42%	156.20%	108.35%	92.41%	136.96%	100.00%	-
P/NAPS	0.91	0.54	0.45	0.34	0.33	0.34	0.57	8.10%
YoY %	68.52%	20.00%	32.35%	3.03%	-2.94%	-40.35%	-	-
Horiz. %	159.65%	94.74%	78.95%	59.65%	57.89%	59.65%	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