[OSKPROP] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 6.42%
YoY- 107.43%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 668,549 455,699 215,605 272,712 144,872 125,848 106,662 35.76%
PBT 136,503 83,215 50,368 66,857 26,712 11,923 11,677 50.62%
Tax -31,692 -26,920 -13,641 -18,054 -7,366 -4,753 -3,495 44.38%
NP 104,811 56,295 36,727 48,803 19,346 7,170 8,182 52.93%
-
NP to SH 101,844 55,464 31,521 24,622 11,870 5,062 8,309 51.81%
-
Tax Rate 23.22% 32.35% 27.08% 27.00% 27.58% 39.86% 29.93% -
Total Cost 563,738 399,404 178,878 223,909 125,526 118,678 98,480 33.73%
-
Net Worth 494,858 411,278 374,993 339,355 320,047 312,836 321,276 7.46%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 24,274 24,055 15,446 18,749 4,679 4,655 3,847 35.91%
Div Payout % 23.83% 43.37% 49.01% 76.15% 39.42% 91.97% 46.31% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 494,858 411,278 374,993 339,355 320,047 312,836 321,276 7.46%
NOSH 244,979 240,513 243,502 187,488 187,162 186,212 192,380 4.10%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.68% 12.35% 17.03% 17.90% 13.35% 5.70% 7.67% -
ROE 20.58% 13.49% 8.41% 7.26% 3.71% 1.62% 2.59% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 272.90 189.47 88.54 145.45 77.40 67.58 55.44 30.40%
EPS 41.57 23.06 12.94 13.13 6.34 2.72 4.32 45.81%
DPS 10.00 10.00 6.34 10.00 2.50 2.50 2.00 30.75%
NAPS 2.02 1.71 1.54 1.81 1.71 1.68 1.67 3.22%
Adjusted Per Share Value based on latest NOSH - 187,488
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 202.04 137.72 65.16 82.42 43.78 38.03 32.23 35.76%
EPS 30.78 16.76 9.53 7.44 3.59 1.53 2.51 51.82%
DPS 7.34 7.27 4.67 5.67 1.41 1.41 1.16 35.98%
NAPS 1.4955 1.2429 1.1333 1.0256 0.9672 0.9454 0.9709 7.46%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.00 1.35 1.05 1.03 0.67 0.52 0.38 -
P/RPS 0.73 0.71 1.19 0.71 0.87 0.77 0.69 0.94%
P/EPS 4.81 5.85 8.11 7.84 10.56 19.13 8.80 -9.57%
EY 20.79 17.08 12.33 12.75 9.47 5.23 11.37 10.57%
DY 5.00 7.41 6.04 9.71 3.73 4.81 5.26 -0.84%
P/NAPS 0.99 0.79 0.68 0.57 0.39 0.31 0.23 27.52%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 18/02/14 07/02/13 22/02/12 23/02/11 23/02/10 16/02/09 -
Price 1.96 1.47 0.96 1.24 0.67 0.52 0.35 -
P/RPS 0.72 0.78 1.08 0.85 0.87 0.77 0.63 2.24%
P/EPS 4.71 6.37 7.42 9.44 10.56 19.13 8.10 -8.63%
EY 21.21 15.69 13.48 10.59 9.47 5.23 12.34 9.44%
DY 5.10 6.80 6.61 8.06 3.73 4.81 5.71 -1.86%
P/NAPS 0.97 0.86 0.62 0.69 0.39 0.31 0.21 29.03%

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