[OSKPROP] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.4%
YoY- 95.89%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 262,598 174,606 133,935 111,816 93,591 63,456 77,864 22.43%
PBT 74,167 35,094 11,659 14,849 6,987 1,694 10,489 38.50%
Tax -19,838 -9,570 -4,593 -4,669 -1,825 -1,131 -2,325 42.90%
NP 54,329 25,524 7,066 10,180 5,162 563 8,164 37.10%
-
NP to SH 32,276 14,385 4,284 10,253 5,234 563 8,164 25.72%
-
Tax Rate 26.75% 27.27% 39.39% 31.44% 26.12% 66.77% 22.17% -
Total Cost 208,269 149,082 126,869 101,636 88,429 62,893 69,700 19.99%
-
Net Worth 350,472 325,565 319,940 316,577 316,233 213,675 214,725 8.49%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 18,749 4,679 4,655 3,847 5,882 4,663 9,822 11.36%
Div Payout % 58.09% 32.53% 108.67% 37.53% 112.39% 828.32% 120.31% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 350,472 325,565 319,940 316,577 316,233 213,675 214,725 8.49%
NOSH 187,418 187,106 188,200 187,323 198,888 96,250 93,359 12.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.69% 14.62% 5.28% 9.10% 5.52% 0.89% 10.48% -
ROE 9.21% 4.42% 1.34% 3.24% 1.66% 0.26% 3.80% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 140.11 93.32 71.17 59.69 47.06 65.93 83.40 9.02%
EPS 17.22 7.69 2.28 5.47 2.63 0.58 8.74 11.95%
DPS 10.00 2.50 2.47 2.05 2.96 4.85 10.52 -0.84%
NAPS 1.87 1.74 1.70 1.69 1.59 2.22 2.30 -3.38%
Adjusted Per Share Value based on latest NOSH - 187,323
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 79.36 52.77 40.48 33.79 28.28 19.18 23.53 22.43%
EPS 9.75 4.35 1.29 3.10 1.58 0.17 2.47 25.68%
DPS 5.67 1.41 1.41 1.16 1.78 1.41 2.97 11.36%
NAPS 1.0592 0.9839 0.9669 0.9567 0.9557 0.6458 0.6489 8.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.19 0.69 0.58 0.35 0.75 1.30 1.24 -
P/RPS 0.85 0.74 0.81 0.59 1.59 1.97 1.49 -8.92%
P/EPS 6.91 8.97 25.48 6.39 28.50 222.25 14.18 -11.28%
EY 14.47 11.14 3.92 15.64 3.51 0.45 7.05 12.71%
DY 8.40 3.62 4.26 5.87 3.94 3.73 8.48 -0.15%
P/NAPS 0.64 0.40 0.34 0.21 0.47 0.59 0.54 2.86%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 20/05/11 17/05/10 18/05/09 28/05/08 21/05/07 24/05/06 -
Price 1.25 0.75 0.54 0.51 0.75 1.15 1.28 -
P/RPS 0.89 0.80 0.76 0.85 1.59 1.74 1.53 -8.62%
P/EPS 7.26 9.76 23.72 9.32 28.50 196.60 14.64 -11.02%
EY 13.78 10.25 4.22 10.73 3.51 0.51 6.83 12.39%
DY 8.00 3.33 4.58 4.03 3.94 4.21 8.22 -0.45%
P/NAPS 0.67 0.43 0.32 0.30 0.47 0.52 0.56 3.03%

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