[OSK] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.92%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 288,489 242,882 303,831 302,061 255,351 209,439 245,463 11.35%
PBT 52,131 19,705 72,007 55,390 57,490 23,903 58,186 -7.05%
Tax -16,056 -6,170 -19,729 -7,255 -13,045 -5,278 -18,138 -7.80%
NP 36,075 13,535 52,278 48,135 44,445 18,625 40,048 -6.72%
-
NP to SH 29,909 7,497 45,631 40,631 33,601 11,135 32,244 -4.88%
-
Tax Rate 30.80% 31.31% 27.40% 13.10% 22.69% 22.08% 31.17% -
Total Cost 252,414 229,347 251,553 253,926 210,906 190,814 205,415 14.70%
-
Net Worth 938,469 933,333 1,501,263 1,445,074 1,417,248 1,394,214 1,253,475 -17.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 23,333 - 46,918 - 23,392 - -
Div Payout % - 311.24% - 115.47% - 210.08% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 938,469 933,333 1,501,263 1,445,074 1,417,248 1,394,214 1,253,475 -17.53%
NOSH 938,469 933,333 938,289 938,360 938,575 935,714 824,654 8.99%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 12.50% 5.57% 17.21% 15.94% 17.41% 8.89% 16.32% -
ROE 3.19% 0.80% 3.04% 2.81% 2.37% 0.80% 2.57% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.74 26.02 32.38 32.19 27.21 22.38 29.77 2.15%
EPS 3.19 0.80 4.86 4.33 3.58 1.19 3.91 -12.67%
DPS 0.00 2.50 0.00 5.00 0.00 2.50 0.00 -
NAPS 1.00 1.00 1.60 1.54 1.51 1.49 1.52 -24.33%
Adjusted Per Share Value based on latest NOSH - 938,360
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.77 11.59 14.50 14.42 12.19 10.00 11.71 11.39%
EPS 1.43 0.36 2.18 1.94 1.60 0.53 1.54 -4.81%
DPS 0.00 1.11 0.00 2.24 0.00 1.12 0.00 -
NAPS 0.4479 0.4454 0.7165 0.6897 0.6764 0.6654 0.5982 -17.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.52 1.49 1.76 1.92 1.32 1.25 1.35 -
P/RPS 4.94 5.73 5.44 5.96 4.85 5.58 4.54 5.78%
P/EPS 47.69 185.50 36.19 44.34 36.87 105.04 34.53 23.99%
EY 2.10 0.54 2.76 2.26 2.71 0.95 2.90 -19.34%
DY 0.00 1.68 0.00 2.60 0.00 2.00 0.00 -
P/NAPS 1.52 1.49 1.10 1.25 0.87 0.84 0.89 42.83%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 25/08/11 27/05/11 23/02/11 26/11/10 25/08/10 25/05/10 -
Price 1.72 1.39 1.63 1.68 1.73 1.32 1.19 -
P/RPS 5.60 5.34 5.03 5.22 6.36 5.90 4.00 25.12%
P/EPS 53.97 173.05 33.52 38.80 48.32 110.92 30.43 46.47%
EY 1.85 0.58 2.98 2.58 2.07 0.90 3.29 -31.84%
DY 0.00 1.80 0.00 2.98 0.00 1.89 0.00 -
P/NAPS 1.72 1.39 1.02 1.09 1.15 0.89 0.78 69.33%

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