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

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.56%
YoY- 76.39%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
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 209,439 245,463 238,086 227,662 222,951 131,668 177,222 11.81%
PBT 23,903 58,186 59,209 60,534 61,326 9,952 1,887 445.93%
Tax -5,278 -18,138 -14,501 -15,997 -19,582 -3,815 2,315 -
NP 18,625 40,048 44,708 44,537 41,744 6,137 4,202 170.56%
-
NP to SH 11,135 32,244 37,135 34,554 36,981 3,959 15,424 -19.57%
-
Tax Rate 22.08% 31.17% 24.49% 26.43% 31.93% 38.33% -122.68% -
Total Cost 190,814 205,415 193,378 183,125 181,207 125,531 173,020 6.76%
-
Net Worth 1,394,214 1,253,475 649,195 649,511 1,297,578 1,395,385 1,368,880 1.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 23,392 - 32,459 - 16,219 - 16,066 28.54%
Div Payout % 210.08% - 87.41% - 43.86% - 104.17% -
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 1,394,214 1,253,475 649,195 649,511 1,297,578 1,395,385 1,368,880 1.23%
NOSH 935,714 824,654 649,195 649,511 648,789 649,016 642,666 28.54%
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 8.89% 16.32% 18.78% 19.56% 18.72% 4.66% 2.37% -
ROE 0.80% 2.57% 5.72% 5.32% 2.85% 0.28% 1.13% -
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 22.38 29.77 36.67 35.05 34.36 20.29 27.58 -13.03%
EPS 1.19 3.91 4.57 4.26 4.56 0.61 2.40 -37.43%
DPS 2.50 0.00 5.00 0.00 2.50 0.00 2.50 0.00%
NAPS 1.49 1.52 1.00 1.00 2.00 2.15 2.13 -21.24%
Adjusted Per Share Value based on latest NOSH - 649,511
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.00 11.71 11.36 10.87 10.64 6.28 8.46 11.82%
EPS 0.53 1.54 1.77 1.65 1.76 0.19 0.74 -19.99%
DPS 1.12 0.00 1.55 0.00 0.77 0.00 0.77 28.46%
NAPS 0.6654 0.5982 0.3098 0.31 0.6193 0.666 0.6533 1.23%
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 1.25 1.35 1.67 1.40 1.39 0.93 0.99 -
P/RPS 5.58 4.54 4.55 3.99 4.04 4.58 3.59 34.29%
P/EPS 105.04 34.53 29.20 26.32 24.39 152.46 41.25 86.79%
EY 0.95 2.90 3.43 3.80 4.10 0.66 2.42 -46.47%
DY 2.00 0.00 2.99 0.00 1.80 0.00 2.53 -14.54%
P/NAPS 0.84 0.89 1.67 1.40 0.70 0.43 0.46 49.56%
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 25/08/10 25/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 -
Price 1.32 1.19 1.20 1.44 1.38 1.34 0.88 -
P/RPS 5.90 4.00 3.27 4.11 4.02 6.61 3.19 50.84%
P/EPS 110.92 30.43 20.98 27.07 24.21 219.67 36.67 109.57%
EY 0.90 3.29 4.77 3.69 4.13 0.46 2.73 -52.37%
DY 1.89 0.00 4.17 0.00 1.81 0.00 2.84 -23.83%
P/NAPS 0.89 0.78 1.20 1.44 0.69 0.62 0.41 67.88%

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