[OSKPROP] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 81.6%
YoY- 137.41%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 138,446 61,157 144,872 102,527 60,163 31,423 125,848 6.58%
PBT 40,460 12,046 26,712 18,970 10,312 3,664 11,923 126.32%
Tax -10,388 -3,318 -7,366 -5,567 -2,612 -1,114 -4,753 68.65%
NP 30,072 8,728 19,346 13,403 7,700 2,550 7,170 160.75%
-
NP to SH 15,975 4,397 11,870 9,100 5,011 1,882 5,062 115.60%
-
Tax Rate 25.67% 27.54% 27.58% 29.35% 25.33% 30.40% 39.86% -
Total Cost 108,374 52,429 125,526 89,124 52,463 28,873 118,678 -5.89%
-
Net Worth 337,104 325,565 320,658 322,057 317,175 319,940 314,968 4.64%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,682 - 9,375 - - - 4,687 -0.07%
Div Payout % 29.31% - 78.99% - - - 92.59% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 337,104 325,565 320,658 322,057 317,175 319,940 314,968 4.64%
NOSH 187,280 187,106 187,519 187,242 187,677 188,200 187,481 -0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.72% 14.27% 13.35% 13.07% 12.80% 8.12% 5.70% -
ROE 4.74% 1.35% 3.70% 2.83% 1.58% 0.59% 1.61% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 73.92 32.69 77.26 54.76 32.06 16.70 67.13 6.65%
EPS 8.53 2.35 6.33 4.86 2.67 1.00 2.70 115.76%
DPS 2.50 0.00 5.00 0.00 0.00 0.00 2.50 0.00%
NAPS 1.80 1.74 1.71 1.72 1.69 1.70 1.68 4.72%
Adjusted Per Share Value based on latest NOSH - 187,568
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.84 18.48 43.78 30.98 18.18 9.50 38.03 6.59%
EPS 4.83 1.33 3.59 2.75 1.51 0.57 1.53 115.65%
DPS 1.41 0.00 2.83 0.00 0.00 0.00 1.42 -0.47%
NAPS 1.0188 0.9839 0.9691 0.9733 0.9585 0.9669 0.9519 4.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.87 0.69 0.67 0.61 0.53 0.58 0.52 -
P/RPS 1.18 2.11 0.87 1.11 1.65 3.47 0.77 33.02%
P/EPS 10.20 29.36 10.58 12.55 19.85 58.00 19.26 -34.61%
EY 9.80 3.41 9.45 7.97 5.04 1.72 5.19 52.94%
DY 2.87 0.00 7.46 0.00 0.00 0.00 4.81 -29.19%
P/NAPS 0.48 0.40 0.39 0.35 0.31 0.34 0.31 33.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 20/05/11 23/02/11 23/11/10 26/08/10 17/05/10 23/02/10 -
Price 0.81 0.75 0.67 0.67 0.58 0.54 0.52 -
P/RPS 1.10 2.29 0.87 1.22 1.81 3.23 0.77 26.92%
P/EPS 9.50 31.91 10.58 13.79 21.72 54.00 19.26 -37.65%
EY 10.53 3.13 9.45 7.25 4.60 1.85 5.19 60.47%
DY 3.09 0.00 7.46 0.00 0.00 0.00 4.81 -25.60%
P/NAPS 0.45 0.43 0.39 0.39 0.34 0.32 0.31 28.29%

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