[OSKPROP] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 11.45%
YoY- 1757.24%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 258,026 142,428 114,240 112,629 75,634 74,977 60,766 27.23%
PBT 64,069 23,060 10,025 14,072 2,236 8,443 10,215 35.78%
Tax -17,262 -7,707 -2,790 -3,559 -1,668 -1,445 -4,338 25.86%
NP 46,807 15,353 7,235 10,513 568 6,998 5,877 41.29%
-
NP to SH 23,136 10,329 5,853 10,642 573 6,998 5,877 25.64%
-
Tax Rate 26.94% 33.42% 27.83% 25.29% 74.60% 17.11% 42.47% -
Total Cost 211,219 127,075 107,005 102,116 75,066 67,979 54,889 25.16%
-
Net Worth 339,645 322,618 305,759 312,851 211,890 207,836 209,966 8.34%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 14,053 4,655 3,847 5,882 4,663 9,869 7,329 11.45%
Div Payout % 60.74% 45.07% 65.74% 55.28% 813.87% 141.03% 124.71% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 339,645 322,618 305,759 312,851 211,890 207,836 209,966 8.34%
NOSH 187,649 187,568 181,999 193,118 99,014 93,200 94,579 12.09%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 18.14% 10.78% 6.33% 9.33% 0.75% 9.33% 9.67% -
ROE 6.81% 3.20% 1.91% 3.40% 0.27% 3.37% 2.80% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 137.50 75.93 62.77 58.32 76.39 80.45 64.25 13.51%
EPS 12.33 5.51 3.22 5.51 0.58 7.51 6.21 12.10%
DPS 7.50 2.50 2.11 3.05 4.71 10.59 7.75 -0.54%
NAPS 1.81 1.72 1.68 1.62 2.14 2.23 2.22 -3.34%
Adjusted Per Share Value based on latest NOSH - 193,118
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 77.98 43.04 34.52 34.04 22.86 22.66 18.36 27.24%
EPS 6.99 3.12 1.77 3.22 0.17 2.11 1.78 25.59%
DPS 4.25 1.41 1.16 1.78 1.41 2.98 2.21 11.50%
NAPS 1.0264 0.975 0.924 0.9455 0.6404 0.6281 0.6345 8.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.77 0.61 0.53 0.58 1.12 1.16 1.24 -
P/RPS 0.56 0.80 0.84 0.99 1.47 1.44 1.93 -18.62%
P/EPS 6.25 11.08 16.48 10.53 193.54 15.45 19.96 -17.58%
EY 16.01 9.03 6.07 9.50 0.52 6.47 5.01 21.35%
DY 9.74 4.10 3.99 5.25 4.21 9.13 6.25 7.67%
P/NAPS 0.43 0.35 0.32 0.36 0.52 0.52 0.56 -4.30%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 23/11/10 18/11/09 20/11/08 23/11/07 29/11/06 14/11/05 -
Price 0.84 0.67 0.56 0.29 0.97 1.31 1.16 -
P/RPS 0.61 0.88 0.89 0.50 1.27 1.63 1.81 -16.57%
P/EPS 6.81 12.17 17.41 5.26 167.62 17.45 18.67 -15.46%
EY 14.68 8.22 5.74 19.00 0.60 5.73 5.36 18.27%
DY 8.93 3.73 3.78 10.50 4.86 8.08 6.68 4.95%
P/NAPS 0.46 0.39 0.33 0.18 0.45 0.59 0.52 -2.02%

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