[OSKPROP] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 183.15%
YoY- 174.07%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 54,703 57,149 52,710 51,043 57,031 77,235 77,289 -20.49%
PBT 7,928 12,350 10,734 19,356 10,530 15,867 28,414 -57.13%
Tax -1,874 -4,096 -2,569 -5,102 -2,591 -5,075 -7,070 -58.57%
NP 6,054 8,254 8,165 14,254 7,939 10,792 21,344 -56.66%
-
NP to SH 4,797 8,215 6,458 12,051 4,256 4,391 11,578 -44.27%
-
Tax Rate 23.64% 33.17% 23.93% 26.36% 24.61% 31.98% 24.88% -
Total Cost 48,649 48,895 44,545 36,789 49,092 66,443 55,945 -8.85%
-
Net Worth 374,993 315,961 350,042 350,472 339,355 339,645 337,223 7.29%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,087 - 9,359 - 9,374 4,691 4,683 19.00%
Div Payout % 126.90% - 144.93% - 220.26% 106.84% 40.45% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 374,993 315,961 350,042 350,472 339,355 339,645 337,223 7.29%
NOSH 243,502 203,846 187,188 187,418 187,488 187,649 187,346 19.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.07% 14.44% 15.49% 27.93% 13.92% 13.97% 27.62% -
ROE 1.28% 2.60% 1.84% 3.44% 1.25% 1.29% 3.43% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.47 28.04 28.16 27.23 30.42 41.16 41.25 -33.17%
EPS 1.97 4.03 3.45 6.43 2.27 2.34 6.18 -53.17%
DPS 2.50 0.00 5.00 0.00 5.00 2.50 2.50 0.00%
NAPS 1.54 1.55 1.87 1.87 1.81 1.81 1.80 -9.83%
Adjusted Per Share Value based on latest NOSH - 187,418
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.53 17.27 15.93 15.43 17.24 23.34 23.36 -20.50%
EPS 1.45 2.48 1.95 3.64 1.29 1.33 3.50 -44.27%
DPS 1.84 0.00 2.83 0.00 2.83 1.42 1.42 18.76%
NAPS 1.1333 0.9549 1.0579 1.0592 1.0256 1.0264 1.0191 7.30%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.05 0.92 1.17 1.19 1.03 0.77 0.87 -
P/RPS 4.67 3.28 4.16 4.37 3.39 1.87 2.11 69.42%
P/EPS 53.30 22.83 33.91 18.51 45.37 32.91 14.08 141.91%
EY 1.88 4.38 2.95 5.40 2.20 3.04 7.10 -58.59%
DY 2.38 0.00 4.27 0.00 4.85 3.25 2.87 -11.68%
P/NAPS 0.68 0.59 0.63 0.64 0.57 0.43 0.48 26.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 07/02/13 08/11/12 16/08/12 16/05/12 22/02/12 15/11/11 16/08/11 -
Price 0.96 0.95 1.01 1.25 1.24 0.84 0.81 -
P/RPS 4.27 3.39 3.59 4.59 4.08 2.04 1.96 67.65%
P/EPS 48.73 23.57 29.28 19.44 54.63 35.90 13.11 139.00%
EY 2.05 4.24 3.42 5.14 1.83 2.79 7.63 -58.19%
DY 2.60 0.00 4.95 0.00 4.03 2.98 3.09 -10.82%
P/NAPS 0.62 0.61 0.54 0.67 0.69 0.46 0.45 23.69%

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