[OSK] QoQ TTM 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- 3.06%
YoY- 4.42%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,137,263 1,104,125 1,070,682 1,012,314 948,339 920,650 934,162 14.00%
PBT 199,233 204,592 208,790 194,969 198,788 201,832 239,255 -11.47%
Tax -49,210 -46,199 -45,307 -43,716 -50,962 -53,914 -68,218 -19.55%
NP 150,023 158,393 163,483 151,253 147,826 147,918 171,037 -8.36%
-
NP to SH 123,668 127,360 130,998 117,611 114,115 115,068 140,914 -8.32%
-
Tax Rate 24.70% 22.58% 21.70% 22.42% 25.64% 26.71% 28.51% -
Total Cost 987,240 945,732 907,199 861,061 800,513 772,732 763,125 18.70%
-
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 70,251 70,251 70,310 70,310 55,852 55,852 48,679 27.67%
Div Payout % 56.81% 55.16% 53.67% 59.78% 48.94% 48.54% 34.55% -
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 13.19% 14.35% 15.27% 14.94% 15.59% 16.07% 18.31% -
ROE 13.18% 13.65% 8.73% 8.14% 8.05% 8.25% 11.24% -
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 121.18 118.30 114.11 107.88 101.04 98.39 113.28 4.59%
EPS 13.18 13.65 13.96 12.53 12.16 12.30 17.09 -15.88%
DPS 7.50 7.50 7.50 7.49 5.95 5.97 5.90 17.33%
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 54.28 52.70 51.10 48.31 45.26 43.94 44.58 14.01%
EPS 5.90 6.08 6.25 5.61 5.45 5.49 6.73 -8.39%
DPS 3.35 3.35 3.36 3.36 2.67 2.67 2.32 27.72%
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 1.25 1.26 1.54 1.78 1.31 1.27 1.19 3.33%
P/EPS 11.53 10.92 12.61 15.32 10.86 10.16 7.90 28.63%
EY 8.67 9.16 7.93 6.53 9.21 9.84 12.66 -22.28%
DY 4.93 5.03 4.26 3.90 4.51 4.78 4.37 8.36%
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 1.42 1.17 1.43 1.56 1.71 1.34 1.05 22.26%
P/EPS 13.05 10.19 11.68 13.40 14.23 10.73 6.96 51.99%
EY 7.66 9.82 8.57 7.46 7.03 9.32 14.36 -34.20%
DY 4.36 5.40 4.60 4.46 3.44 4.52 4.96 -8.22%
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