[OSK] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -32.73%
YoY- 5.96%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,215,324 1,012,205 947,004 909,804 981,852 820,368 776,376 34.85%
PBT 288,028 194,971 186,109 164,178 232,744 191,022 175,750 39.04%
Tax -78,916 -43,716 -48,614 -46,832 -72,552 -53,896 -52,526 31.21%
NP 209,112 151,255 137,494 117,346 160,192 137,126 123,224 42.31%
-
NP to SH 182,524 117,613 102,642 86,758 128,976 112,629 100,658 48.75%
-
Tax Rate 27.40% 22.42% 26.12% 28.53% 31.17% 28.21% 29.89% -
Total Cost 1,006,212 860,950 809,509 792,458 821,660 683,242 653,152 33.42%
-
Net Worth 1,501,263 1,510,625 1,380,556 1,346,556 1,253,475 1,278,842 1,259,315 12.44%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 73,569 30,475 45,186 - 48,686 21,637 -
Div Payout % - 62.55% 29.69% 52.08% - 43.23% 21.50% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,501,263 1,510,625 1,380,556 1,346,556 1,253,475 1,278,842 1,259,315 12.44%
NOSH 938,289 980,925 914,275 903,729 824,654 649,158 649,131 27.86%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.21% 14.94% 14.52% 12.90% 16.32% 16.72% 15.87% -
ROE 12.16% 7.79% 7.43% 6.44% 10.29% 8.81% 7.99% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 129.53 103.19 103.58 100.67 119.06 126.37 119.60 5.46%
EPS 19.44 12.78 11.23 9.60 15.64 17.35 15.51 16.26%
DPS 0.00 7.50 3.33 5.00 0.00 7.50 3.33 -
NAPS 1.60 1.54 1.51 1.49 1.52 1.97 1.94 -12.06%
Adjusted Per Share Value based on latest NOSH - 935,714
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 58.00 48.31 45.20 43.42 46.86 39.15 37.05 34.85%
EPS 8.71 5.61 4.90 4.14 6.16 5.38 4.80 48.82%
DPS 0.00 3.51 1.45 2.16 0.00 2.32 1.03 -
NAPS 0.7165 0.721 0.6589 0.6427 0.5982 0.6103 0.601 12.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.76 1.92 1.32 1.25 1.35 1.67 1.40 -
P/RPS 1.36 1.86 1.27 1.24 1.13 1.32 1.17 10.56%
P/EPS 9.05 16.01 11.76 13.02 8.63 9.63 9.03 0.14%
EY 11.05 6.24 8.51 7.68 11.59 10.39 11.08 -0.18%
DY 0.00 3.91 2.53 4.00 0.00 4.49 2.38 -
P/NAPS 1.10 1.25 0.87 0.84 0.89 0.85 0.72 32.68%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 26/11/10 25/08/10 25/05/10 25/02/10 25/11/09 -
Price 1.63 1.68 1.73 1.32 1.19 1.20 1.44 -
P/RPS 1.26 1.63 1.67 1.31 1.00 0.95 1.20 3.30%
P/EPS 8.38 14.01 15.41 13.75 7.61 6.92 9.29 -6.64%
EY 11.93 7.14 6.49 7.27 13.14 14.46 10.77 7.06%
DY 0.00 4.46 1.93 3.79 0.00 6.25 2.31 -
P/NAPS 1.02 1.09 1.15 0.89 0.78 0.61 0.74 23.87%

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