[OSKPROP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -36.36%
YoY- -39.05%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 120,326 125,692 125,848 114,596 92,458 93,344 106,662 8.39%
PBT 20,624 14,656 11,923 10,444 12,060 15,712 11,677 46.26%
Tax -5,224 -4,456 -4,753 -3,484 -3,460 -5,096 -3,495 30.82%
NP 15,400 10,200 7,170 6,960 8,600 10,616 8,182 52.61%
-
NP to SH 10,022 7,528 5,062 5,110 8,030 10,640 8,309 13.34%
-
Tax Rate 25.33% 30.40% 39.86% 33.36% 28.69% 32.43% 29.93% -
Total Cost 104,926 115,492 118,678 107,636 83,858 82,728 98,480 4.32%
-
Net Worth 317,175 319,940 314,968 314,118 315,196 316,577 326,494 -1.91%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,687 - - - 3,910 -
Div Payout % - - 92.59% - - - 47.06% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 317,175 319,940 314,968 314,118 315,196 316,577 326,494 -1.91%
NOSH 187,677 188,200 187,481 186,975 187,616 187,323 195,505 -2.69%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.80% 8.12% 5.70% 6.07% 9.30% 11.37% 7.67% -
ROE 3.16% 2.35% 1.61% 1.63% 2.55% 3.36% 2.54% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.11 66.79 67.13 61.29 49.28 49.83 54.56 11.38%
EPS 5.34 4.00 2.70 2.73 4.28 5.68 4.25 16.48%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.69 1.70 1.68 1.68 1.68 1.69 1.67 0.79%
Adjusted Per Share Value based on latest NOSH - 181,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 36.36 37.99 38.03 34.63 27.94 28.21 32.23 8.39%
EPS 3.03 2.28 1.53 1.54 2.43 3.22 2.51 13.41%
DPS 0.00 0.00 1.42 0.00 0.00 0.00 1.18 -
NAPS 0.9585 0.9669 0.9519 0.9493 0.9526 0.9567 0.9867 -1.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.58 0.52 0.53 0.52 0.35 0.38 -
P/RPS 0.83 0.87 0.77 0.86 1.06 0.70 0.70 12.06%
P/EPS 9.93 14.50 19.26 19.39 12.15 6.16 8.94 7.27%
EY 10.08 6.90 5.19 5.16 8.23 16.23 11.18 -6.68%
DY 0.00 0.00 4.81 0.00 0.00 0.00 5.26 -
P/NAPS 0.31 0.34 0.31 0.32 0.31 0.21 0.23 22.08%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 17/05/10 23/02/10 18/11/09 18/08/09 18/05/09 16/02/09 -
Price 0.58 0.54 0.52 0.56 0.56 0.51 0.35 -
P/RPS 0.90 0.81 0.77 0.91 1.14 1.02 0.64 25.59%
P/EPS 10.86 13.50 19.26 20.49 13.08 8.98 8.24 20.26%
EY 9.21 7.41 5.19 4.88 7.64 11.14 12.14 -16.86%
DY 0.00 0.00 4.81 0.00 0.00 0.00 5.71 -
P/NAPS 0.34 0.32 0.31 0.33 0.33 0.30 0.21 38.00%

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