[OSKPROP] QoQ Annualized Quarter 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- 28.05%
YoY- 271.51%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 125,848 114,596 92,458 93,344 106,662 104,492 93,110 22.17%
PBT 11,923 10,444 12,060 15,712 11,677 12,646 11,406 2.99%
Tax -4,753 -3,484 -3,460 -5,096 -3,495 -4,424 -2,712 45.21%
NP 7,170 6,960 8,600 10,616 8,182 8,222 8,694 -12.02%
-
NP to SH 5,062 5,110 8,030 10,640 8,309 8,385 8,986 -31.72%
-
Tax Rate 39.86% 33.36% 28.69% 32.43% 29.93% 34.98% 23.78% -
Total Cost 118,678 107,636 83,858 82,728 98,480 96,269 84,416 25.41%
-
Net Worth 314,968 314,118 315,196 316,577 326,494 318,380 322,064 -1.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,687 - - - 3,910 - - -
Div Payout % 92.59% - - - 47.06% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 314,968 314,118 315,196 316,577 326,494 318,380 322,064 -1.47%
NOSH 187,481 186,975 187,616 187,323 195,505 196,531 198,805 -3.82%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.70% 6.07% 9.30% 11.37% 7.67% 7.87% 9.34% -
ROE 1.61% 1.63% 2.55% 3.36% 2.54% 2.63% 2.79% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.13 61.29 49.28 49.83 54.56 53.17 46.83 27.05%
EPS 2.70 2.73 4.28 5.68 4.25 4.27 4.52 -29.00%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.68 1.68 1.68 1.69 1.67 1.62 1.62 2.44%
Adjusted Per Share Value based on latest NOSH - 187,323
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.03 34.63 27.94 28.21 32.23 31.58 28.14 22.16%
EPS 1.53 1.54 2.43 3.22 2.51 2.53 2.72 -31.78%
DPS 1.42 0.00 0.00 0.00 1.18 0.00 0.00 -
NAPS 0.9519 0.9493 0.9526 0.9567 0.9867 0.9622 0.9733 -1.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.52 0.53 0.52 0.35 0.38 0.58 0.77 -
P/RPS 0.77 0.86 1.06 0.70 0.70 1.09 1.64 -39.50%
P/EPS 19.26 19.39 12.15 6.16 8.94 13.59 17.04 8.48%
EY 5.19 5.16 8.23 16.23 11.18 7.36 5.87 -7.85%
DY 4.81 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.21 0.23 0.36 0.48 -25.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 18/08/09 18/05/09 16/02/09 20/11/08 25/08/08 -
Price 0.52 0.56 0.56 0.51 0.35 0.29 0.55 -
P/RPS 0.77 0.91 1.14 1.02 0.64 0.55 1.17 -24.28%
P/EPS 19.26 20.49 13.08 8.98 8.24 6.80 12.17 35.68%
EY 5.19 4.88 7.64 11.14 12.14 14.71 8.22 -26.34%
DY 4.81 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.31 0.33 0.33 0.30 0.21 0.18 0.34 -5.95%

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