[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

OSKPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	142,428	114,240	112,629	75,634	74,977	60,766	88,174	8.31%
YoY %	24.67%	1.43%	48.91%	0.88%	23.39%	-31.08%	-	-
Horiz. %	161.53%	129.56%	127.73%	85.78%	85.03%	68.92%	100.00%	-
PBT	23,060	10,025	14,072	2,236	8,443	10,215	4,101	33.33%
YoY %	130.02%	-28.76%	529.34%	-73.52%	-17.35%	149.09%	-	-
Horiz. %	562.30%	244.45%	343.14%	54.52%	205.88%	249.09%	100.00%	-
Tax	-7,707	-2,790	-3,559	-1,668	-1,445	-4,338	-1,889	26.39%
YoY %	-176.24%	21.61%	-113.37%	-15.43%	66.69%	-129.65%	-	-
Horiz. %	407.99%	147.70%	188.41%	88.30%	76.50%	229.65%	100.00%	-
NP	15,353	7,235	10,513	568	6,998	5,877	2,212	38.09%
YoY %	112.20%	-31.18%	1,750.88%	-91.88%	19.07%	165.69%	-	-
Horiz. %	694.08%	327.08%	475.27%	25.68%	316.37%	265.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,329	5,853	10,642	573	6,998	5,877	2,212	29.26%
YoY %	76.47%	-45.00%	1,757.24%	-91.81%	19.07%	165.69%	-	-
Horiz. %	466.95%	264.60%	481.10%	25.90%	316.37%	265.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.42%	27.83%	25.29%	74.60%	17.11%	42.47%	46.06%	-
YoY %	20.09%	10.04%	-66.10%	336.00%	-59.71%	-7.79%	-	-
Horiz. %	72.56%	60.42%	54.91%	161.96%	37.15%	92.21%	100.00%	-
Total Cost	127,075	107,005	102,116	75,066	67,979	54,889	85,962	6.72%
YoY %	18.76%	4.79%	36.03%	10.43%	23.85%	-36.15%	-	-
Horiz. %	147.83%	124.48%	118.79%	87.32%	79.08%	63.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,618	305,759	312,851	211,890	207,836	209,966	216,332	6.88%
YoY %	5.51%	-2.27%	47.65%	1.95%	-1.01%	-2.94%	-	-
Horiz. %	149.13%	141.34%	144.62%	97.95%	96.07%	97.06%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	4,655	3,847	5,882	4,663	9,869	7,329	7,462	-7.56%
YoY %	21.00%	-34.60%	26.14%	-52.75%	34.66%	-1.78%	-	-
Horiz. %	62.38%	51.55%	78.83%	62.49%	132.26%	98.22%	100.00%	-
Div Payout %	45.07%	65.74%	55.28%	813.87%	141.03%	124.71%	337.35%	-
YoY %	-31.44%	18.92%	-93.21%	477.09%	13.09%	-63.03%	-	-
Horiz. %	13.36%	19.49%	16.39%	241.25%	41.81%	36.97%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	322,618	305,759	312,851	211,890	207,836	209,966	216,332	6.88%
YoY %	5.51%	-2.27%	47.65%	1.95%	-1.01%	-2.94%	-	-
Horiz. %	149.13%	141.34%	144.62%	97.95%	96.07%	97.06%	100.00%	-
NOSH	187,568	181,999	193,118	99,014	93,200	94,579	100,153	11.01%
YoY %	3.06%	-5.76%	95.04%	6.24%	-1.46%	-5.57%	-	-
Horiz. %	187.28%	181.72%	192.82%	98.86%	93.06%	94.43%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.78%	6.33%	9.33%	0.75%	9.33%	9.67%	2.51%	-
YoY %	70.30%	-32.15%	1,144.00%	-91.96%	-3.52%	285.26%	-	-
Horiz. %	429.48%	252.19%	371.71%	29.88%	371.71%	385.26%	100.00%	-
ROE	3.20%	1.91%	3.40%	0.27%	3.37%	2.80%	1.02%	-
YoY %	67.54%	-43.82%	1,159.26%	-91.99%	20.36%	174.51%	-	-
Horiz. %	313.73%	187.25%	333.33%	26.47%	330.39%	274.51%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	75.93	62.77	58.32	76.39	80.45	64.25	88.04	-2.43%
YoY %	20.97%	7.63%	-23.65%	-5.05%	25.21%	-27.02%	-	-
Horiz. %	86.24%	71.30%	66.24%	86.77%	91.38%	72.98%	100.00%	-
EPS	5.51	3.22	5.51	0.58	7.51	6.21	2.21	16.43%
YoY %	71.12%	-41.56%	850.00%	-92.28%	20.93%	181.00%	-	-
Horiz. %	249.32%	145.70%	249.32%	26.24%	339.82%	281.00%	100.00%	-
DPS	2.50	2.11	3.05	4.71	10.59	7.75	7.50	-16.72%
YoY %	18.48%	-30.82%	-35.24%	-55.52%	36.65%	3.33%	-	-
Horiz. %	33.33%	28.13%	40.67%	62.80%	141.20%	103.33%	100.00%	-
NAPS	1.72	1.68	1.62	2.14	2.23	2.22	2.16	-3.72%
YoY %	2.38%	3.70%	-24.30%	-4.04%	0.45%	2.78%	-	-
Horiz. %	79.63%	77.78%	75.00%	99.07%	103.24%	102.78%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 99,014
RPS	43.04	34.52	34.04	22.86	22.66	18.36	26.65	8.31%
YoY %	24.68%	1.41%	48.91%	0.88%	23.42%	-31.11%	-	-
Horiz. %	161.50%	129.53%	127.73%	85.78%	85.03%	68.89%	100.00%	-
EPS	3.12	1.77	3.22	0.17	2.11	1.78	0.67	29.20%
YoY %	76.27%	-45.03%	1,794.12%	-91.94%	18.54%	165.67%	-	-
Horiz. %	465.67%	264.18%	480.60%	25.37%	314.93%	265.67%	100.00%	-
DPS	1.41	1.16	1.78	1.41	2.98	2.21	2.26	-7.55%
YoY %	21.55%	-34.83%	26.24%	-52.68%	34.84%	-2.21%	-	-
Horiz. %	62.39%	51.33%	78.76%	62.39%	131.86%	97.79%	100.00%	-
NAPS	0.975	0.924	0.9455	0.6404	0.6281	0.6345	0.6538	6.88%
YoY %	5.52%	-2.27%	47.64%	1.96%	-1.01%	-2.95%	-	-
Horiz. %	149.13%	141.33%	144.62%	97.95%	96.07%	97.05%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-4.76%	-15.15%	-32.65%	2.08%	-25.39%	44.03%	-	-
Horiz. %	59.70%	62.69%	73.88%	109.70%	107.46%	144.03%	100.00%	-
P/EPS	11.08	16.48	10.53	193.54	15.45	19.96	53.43	-23.05%
YoY %	-32.77%	56.51%	-94.56%	1,152.69%	-22.60%	-62.64%	-	-
Horiz. %	20.74%	30.84%	19.71%	362.23%	28.92%	37.36%	100.00%	-
EY	9.03	6.07	9.50	0.52	6.47	5.01	1.87	29.99%
YoY %	48.76%	-36.11%	1,726.92%	-91.96%	29.14%	167.91%	-	-
Horiz. %	482.89%	324.60%	508.02%	27.81%	345.99%	267.91%	100.00%	-
DY	4.10	3.99	5.25	4.21	9.13	6.25	6.36	-7.05%
YoY %	2.76%	-24.00%	24.70%	-53.89%	46.08%	-1.73%	-	-
Horiz. %	64.47%	62.74%	82.55%	66.19%	143.55%	98.27%	100.00%	-
P/NAPS	0.35	0.32	0.36	0.52	0.52	0.56	0.55	-7.25%
YoY %	9.38%	-11.11%	-30.77%	0.00%	-7.14%	1.82%	-	-
Horiz. %	63.64%	58.18%	65.45%	94.55%	94.55%	101.82%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-1.12%	78.00%	-60.63%	-22.09%	-9.94%	44.80%	-	-
Horiz. %	70.40%	71.20%	40.00%	101.60%	130.40%	144.80%	100.00%	-
P/EPS	12.17	17.41	5.26	167.62	17.45	18.67	49.81	-20.92%
YoY %	-30.10%	230.99%	-96.86%	860.57%	-6.53%	-62.52%	-	-
Horiz. %	24.43%	34.95%	10.56%	336.52%	35.03%	37.48%	100.00%	-
EY	8.22	5.74	19.00	0.60	5.73	5.36	2.01	26.44%
YoY %	43.21%	-69.79%	3,066.67%	-89.53%	6.90%	166.67%	-	-
Horiz. %	408.96%	285.57%	945.27%	29.85%	285.07%	266.67%	100.00%	-
DY	3.73	3.78	10.50	4.86	8.08	6.68	6.82	-9.56%
YoY %	-1.32%	-64.00%	116.05%	-39.85%	20.96%	-2.05%	-	-
Horiz. %	54.69%	55.43%	153.96%	71.26%	118.48%	97.95%	100.00%	-
P/NAPS	0.39	0.33	0.18	0.45	0.59	0.52	0.51	-4.37%
YoY %	18.18%	83.33%	-60.00%	-23.73%	13.46%	1.96%	-	-
Horiz. %	76.47%	64.71%	35.29%	88.24%	115.69%	101.96%	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