[OSKPROP] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 456.31%
YoY- -91.81%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 142,428 114,240 112,629 75,634 74,977 60,766 88,174 8.31%
PBT 23,060 10,025 14,072 2,236 8,443 10,215 4,101 33.33%
Tax -7,707 -2,790 -3,559 -1,668 -1,445 -4,338 -1,889 26.39%
NP 15,353 7,235 10,513 568 6,998 5,877 2,212 38.09%
-
NP to SH 10,329 5,853 10,642 573 6,998 5,877 2,212 29.26%
-
Tax Rate 33.42% 27.83% 25.29% 74.60% 17.11% 42.47% 46.06% -
Total Cost 127,075 107,005 102,116 75,066 67,979 54,889 85,962 6.72%
-
Net Worth 322,618 305,759 312,851 211,890 207,836 209,966 216,332 6.88%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,655 3,847 5,882 4,663 9,869 7,329 7,462 -7.56%
Div Payout % 45.07% 65.74% 55.28% 813.87% 141.03% 124.71% 337.35% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 322,618 305,759 312,851 211,890 207,836 209,966 216,332 6.88%
NOSH 187,568 181,999 193,118 99,014 93,200 94,579 100,153 11.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.78% 6.33% 9.33% 0.75% 9.33% 9.67% 2.51% -
ROE 3.20% 1.91% 3.40% 0.27% 3.37% 2.80% 1.02% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 75.93 62.77 58.32 76.39 80.45 64.25 88.04 -2.43%
EPS 5.51 3.22 5.51 0.58 7.51 6.21 2.21 16.43%
DPS 2.50 2.11 3.05 4.71 10.59 7.75 7.50 -16.72%
NAPS 1.72 1.68 1.62 2.14 2.23 2.22 2.16 -3.72%
Adjusted Per Share Value based on latest NOSH - 99,014
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.04 34.52 34.04 22.86 22.66 18.36 26.65 8.31%
EPS 3.12 1.77 3.22 0.17 2.11 1.78 0.67 29.20%
DPS 1.41 1.16 1.78 1.41 2.98 2.21 2.26 -7.55%
NAPS 0.975 0.924 0.9455 0.6404 0.6281 0.6345 0.6538 6.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.61 0.53 0.58 1.12 1.16 1.24 1.18 -
P/RPS 0.80 0.84 0.99 1.47 1.44 1.93 1.34 -8.23%
P/EPS 11.08 16.48 10.53 193.54 15.45 19.96 53.43 -23.05%
EY 9.03 6.07 9.50 0.52 6.47 5.01 1.87 29.99%
DY 4.10 3.99 5.25 4.21 9.13 6.25 6.36 -7.05%
P/NAPS 0.35 0.32 0.36 0.52 0.52 0.56 0.55 -7.25%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 20/11/08 23/11/07 29/11/06 14/11/05 23/11/04 -
Price 0.67 0.56 0.29 0.97 1.31 1.16 1.10 -
P/RPS 0.88 0.89 0.50 1.27 1.63 1.81 1.25 -5.67%
P/EPS 12.17 17.41 5.26 167.62 17.45 18.67 49.81 -20.92%
EY 8.22 5.74 19.00 0.60 5.73 5.36 2.01 26.44%
DY 3.73 3.78 10.50 4.86 8.08 6.68 6.82 -9.56%
P/NAPS 0.39 0.33 0.18 0.45 0.59 0.52 0.51 -4.37%

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