[OSK] QoQ 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- 834.1%
YoY- -37.35%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 245,463 238,086 227,662 222,951 131,668 177,222 199,737 14.74%
PBT 58,186 59,209 60,534 61,326 9,952 1,887 29,036 59.01%
Tax -18,138 -14,501 -15,997 -19,582 -3,815 2,315 -5,380 125.00%
NP 40,048 44,708 44,537 41,744 6,137 4,202 23,656 42.09%
-
NP to SH 32,244 37,135 34,554 36,981 3,959 15,424 19,590 39.44%
-
Tax Rate 31.17% 24.49% 26.43% 31.93% 38.33% -122.68% 18.53% -
Total Cost 205,415 193,378 183,125 181,207 125,531 173,020 176,081 10.82%
-
Net Worth 1,253,475 649,195 649,511 1,297,578 1,395,385 1,368,880 1,349,244 -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 - 32,459 - 16,219 - 16,066 - -
Div Payout % - 87.41% - 43.86% - 104.17% - -
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 1,253,475 649,195 649,511 1,297,578 1,395,385 1,368,880 1,349,244 -4.79%
NOSH 824,654 649,195 649,511 648,789 649,016 642,666 648,675 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% 18.78% 19.56% 18.72% 4.66% 2.37% 11.84% -
ROE 2.57% 5.72% 5.32% 2.85% 0.28% 1.13% 1.45% -
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 36.67 35.05 34.36 20.29 27.58 30.79 -2.22%
EPS 3.91 4.57 4.26 4.56 0.61 2.40 3.02 18.80%
DPS 0.00 5.00 0.00 2.50 0.00 2.50 0.00 -
NAPS 1.52 1.00 1.00 2.00 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 11.36 10.87 10.64 6.28 8.46 9.53 14.73%
EPS 1.54 1.77 1.65 1.76 0.19 0.74 0.93 40.00%
DPS 0.00 1.55 0.00 0.77 0.00 0.77 0.00 -
NAPS 0.5982 0.3098 0.31 0.6193 0.666 0.6533 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 4.55 3.99 4.04 4.58 3.59 4.61 -1.01%
P/EPS 34.53 29.20 26.32 24.39 152.46 41.25 47.02 -18.61%
EY 2.90 3.43 3.80 4.10 0.66 2.42 2.13 22.86%
DY 0.00 2.99 0.00 1.80 0.00 2.53 0.00 -
P/NAPS 0.89 1.67 1.40 0.70 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 3.27 4.11 4.02 6.61 3.19 3.02 20.62%
P/EPS 30.43 20.98 27.07 24.21 219.67 36.67 30.79 -0.78%
EY 3.29 4.77 3.69 4.13 0.46 2.73 3.25 0.81%
DY 0.00 4.17 0.00 1.81 0.00 2.84 0.00 -
P/NAPS 0.78 1.20 1.44 0.69 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