[OSK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 934.1%
YoY- -58.96%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 245,463 820,368 582,282 354,620 131,668 812,165 634,939 -46.96%
PBT 58,186 191,022 131,813 71,278 9,952 168,186 166,299 -50.37%
Tax -18,138 -53,896 -39,395 -23,398 -3,815 -29,776 -32,091 -31.66%
NP 40,048 137,126 92,418 47,880 6,137 138,410 134,208 -55.37%
-
NP to SH 32,244 112,629 75,494 40,940 3,959 134,774 119,350 -58.24%
-
Tax Rate 31.17% 28.21% 29.89% 32.83% 38.33% 17.70% 19.30% -
Total Cost 205,415 683,242 489,864 306,740 125,531 673,755 500,731 -44.81%
-
Net Worth 1,253,475 1,278,842 1,259,315 1,420,897 1,395,385 1,370,255 1,349,173 -4.79%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 48,686 16,228 16,220 - 48,248 32,432 -
Div Payout % - 43.23% 21.50% 39.62% - 35.80% 27.17% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,253,475 1,278,842 1,259,315 1,420,897 1,395,385 1,370,255 1,349,173 -4.79%
NOSH 824,654 649,158 649,131 648,811 649,016 643,312 648,641 17.37%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.32% 16.72% 15.87% 13.50% 4.66% 17.04% 21.14% -
ROE 2.57% 8.81% 5.99% 2.88% 0.28% 9.84% 8.85% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.77 126.37 89.70 54.66 20.29 126.25 97.89 -54.80%
EPS 3.91 17.35 11.63 6.31 0.61 20.95 18.40 -64.42%
DPS 0.00 7.50 2.50 2.50 0.00 7.50 5.00 -
NAPS 1.52 1.97 1.94 2.19 2.15 2.13 2.08 -18.88%
Adjusted Per Share Value based on latest NOSH - 648,789
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.71 39.15 27.79 16.92 6.28 38.76 30.30 -46.97%
EPS 1.54 5.38 3.60 1.95 0.19 6.43 5.70 -58.24%
DPS 0.00 2.32 0.77 0.77 0.00 2.30 1.55 -
NAPS 0.5982 0.6103 0.601 0.6781 0.666 0.654 0.6439 -4.79%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.35 1.67 1.40 1.39 0.93 0.99 1.42 -
P/RPS 4.54 1.32 1.56 2.54 4.58 0.78 1.45 114.17%
P/EPS 34.53 9.63 12.04 22.03 152.46 4.73 7.72 171.71%
EY 2.90 10.39 8.31 4.54 0.66 21.16 12.96 -63.17%
DY 0.00 4.49 1.79 1.80 0.00 7.58 3.52 -
P/NAPS 0.89 0.85 0.72 0.63 0.43 0.46 0.68 19.67%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 27/11/08 -
Price 1.19 1.20 1.44 1.38 1.34 0.88 0.93 -
P/RPS 4.00 0.95 1.61 2.52 6.61 0.70 0.95 160.97%
P/EPS 30.43 6.92 12.38 21.87 219.67 4.20 5.05 231.49%
EY 3.29 14.46 8.08 4.57 0.46 23.81 19.78 -69.78%
DY 0.00 6.25 1.74 1.81 0.00 8.52 5.38 -
P/NAPS 0.78 0.61 0.74 0.63 0.62 0.41 0.45 44.34%

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