[OSK] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 4.2%
YoY- 7.87%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,076,392 1,146,744 1,051,384 1,113,605 1,093,430 1,215,324 1,012,205 4.18%
PBT 167,608 229,288 95,015 191,789 183,424 288,028 194,971 -9.59%
Tax -55,052 -74,676 -21,898 -55,938 -51,798 -78,916 -43,716 16.63%
NP 112,556 154,612 73,117 135,850 131,626 209,112 151,255 -17.89%
-
NP to SH 97,284 134,912 52,751 110,716 106,256 182,524 117,613 -11.89%
-
Tax Rate 32.85% 32.57% 23.05% 29.17% 28.24% 27.40% 22.42% -
Total Cost 963,836 992,132 978,267 977,754 961,804 1,006,212 860,950 7.82%
-
Net Worth 1,485,757 1,512,592 1,456,915 939,096 939,442 1,501,263 1,510,625 -1.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 47,317 - - 31,303 46,972 - 73,569 -25.50%
Div Payout % 48.64% - - 28.27% 44.21% - 62.55% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,485,757 1,512,592 1,456,915 939,096 939,442 1,501,263 1,510,625 -1.10%
NOSH 946,342 939,498 939,945 939,096 939,442 938,289 980,925 -2.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.46% 13.48% 6.95% 12.20% 12.04% 17.21% 14.94% -
ROE 6.55% 8.92% 3.62% 11.79% 11.31% 12.16% 7.79% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 113.74 122.06 111.86 118.58 116.39 129.53 103.19 6.71%
EPS 10.28 14.36 5.62 11.79 11.32 19.44 12.78 -13.51%
DPS 5.00 0.00 0.00 3.33 5.00 0.00 7.50 -23.70%
NAPS 1.57 1.61 1.55 1.00 1.00 1.60 1.54 1.29%
Adjusted Per Share Value based on latest NOSH - 938,469
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.37 54.73 50.18 53.15 52.18 58.00 48.31 4.18%
EPS 4.64 6.44 2.52 5.28 5.07 8.71 5.61 -11.89%
DPS 2.26 0.00 0.00 1.49 2.24 0.00 3.51 -25.45%
NAPS 0.7091 0.7219 0.6953 0.4482 0.4484 0.7165 0.721 -1.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.40 1.66 1.74 1.52 1.49 1.76 1.92 -
P/RPS 1.23 1.36 1.56 1.28 1.28 1.36 1.86 -24.11%
P/EPS 13.62 11.56 31.00 12.89 13.17 9.05 16.01 -10.22%
EY 7.34 8.65 3.23 7.76 7.59 11.05 6.24 11.44%
DY 3.57 0.00 0.00 2.19 3.36 0.00 3.91 -5.88%
P/NAPS 0.89 1.03 1.12 1.52 1.49 1.10 1.25 -20.28%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 22/05/12 28/02/12 15/11/11 25/08/11 27/05/11 23/02/11 -
Price 1.55 1.63 1.75 1.72 1.39 1.63 1.68 -
P/RPS 1.36 1.34 1.56 1.45 1.19 1.26 1.63 -11.38%
P/EPS 15.08 11.35 31.18 14.59 12.29 8.38 14.01 5.03%
EY 6.63 8.81 3.21 6.85 8.14 11.93 7.14 -4.82%
DY 3.23 0.00 0.00 1.94 3.60 0.00 4.46 -19.37%
P/NAPS 0.99 1.01 1.13 1.72 1.39 1.02 1.09 -6.21%

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