[OSKPROP] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 58.73%
YoY- 276.92%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 618,849 272,450 238,019 223,155 139,782 106,336 105,691 34.23%
PBT 125,138 45,344 56,487 56,860 16,205 12,004 12,012 47.75%
Tax -34,638 -12,931 -15,337 -15,142 -5,635 -3,869 -2,621 53.73%
NP 90,500 32,413 41,150 41,718 10,570 8,135 9,391 45.85%
-
NP to SH 88,071 30,592 27,156 22,834 6,058 7,831 9,549 44.79%
-
Tax Rate 27.68% 28.52% 27.15% 26.63% 34.77% 32.23% 21.82% -
Total Cost 528,349 240,037 196,869 181,437 129,212 98,201 96,300 32.78%
-
Net Worth 449,754 382,553 350,042 337,223 316,647 316,166 320,352 5.81%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 24,051 18,117 23,425 9,362 4,655 3,847 5,882 26.44%
Div Payout % 27.31% 59.22% 86.26% 41.00% 76.85% 49.13% 61.60% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 449,754 382,553 350,042 337,223 316,647 316,166 320,352 5.81%
NOSH 240,510 240,599 187,188 187,346 187,365 188,194 197,748 3.31%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.62% 11.90% 17.29% 18.69% 7.56% 7.65% 8.89% -
ROE 19.58% 8.00% 7.76% 6.77% 1.91% 2.48% 2.98% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 257.31 113.24 127.15 119.11 74.60 56.50 53.45 29.92%
EPS 36.62 12.71 14.51 12.19 3.23 4.16 4.83 40.13%
DPS 10.00 7.53 12.50 5.00 2.48 2.04 2.97 22.41%
NAPS 1.87 1.59 1.87 1.80 1.69 1.68 1.62 2.41%
Adjusted Per Share Value based on latest NOSH - 187,346
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 187.02 82.34 71.93 67.44 42.24 32.14 31.94 34.23%
EPS 26.62 9.25 8.21 6.90 1.83 2.37 2.89 44.75%
DPS 7.27 5.48 7.08 2.83 1.41 1.16 1.78 26.41%
NAPS 1.3592 1.1561 1.0579 1.0191 0.9569 0.9555 0.9681 5.81%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.95 1.24 1.17 0.87 0.53 0.52 0.77 -
P/RPS 0.76 1.10 0.92 0.73 0.71 0.92 1.44 -10.09%
P/EPS 5.33 9.75 8.06 7.14 16.39 12.50 15.95 -16.68%
EY 18.78 10.25 12.40 14.01 6.10 8.00 6.27 20.05%
DY 5.13 6.07 10.68 5.75 4.69 3.93 3.86 4.85%
P/NAPS 1.04 0.78 0.63 0.48 0.31 0.31 0.48 13.74%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 14/08/14 26/08/13 16/08/12 16/08/11 26/08/10 18/08/09 25/08/08 -
Price 2.50 1.44 1.01 0.81 0.58 0.56 0.55 -
P/RPS 0.97 1.27 0.79 0.68 0.78 0.99 1.03 -0.99%
P/EPS 6.83 11.33 6.96 6.65 17.94 13.46 11.39 -8.16%
EY 14.65 8.83 14.36 15.05 5.57 7.43 8.78 8.90%
DY 4.00 5.23 12.38 6.17 4.28 3.65 5.41 -4.90%
P/NAPS 1.34 0.91 0.54 0.45 0.34 0.33 0.34 25.66%

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