[OSKPROP] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 70.5%
YoY- 76.47%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 223,155 174,606 144,872 142,428 139,782 133,935 125,848 46.65%
PBT 56,860 35,094 26,712 23,060 16,205 11,659 11,923 184.13%
Tax -15,142 -9,570 -7,366 -7,707 -5,635 -4,593 -4,753 116.96%
NP 41,718 25,524 19,346 15,353 10,570 7,066 7,170 224.54%
-
NP to SH 22,834 14,385 11,870 10,329 6,058 4,284 5,062 173.76%
-
Tax Rate 26.63% 27.27% 27.58% 33.42% 34.77% 39.39% 39.86% -
Total Cost 181,437 149,082 125,526 127,075 129,212 126,869 118,678 32.81%
-
Net Worth 337,223 325,565 320,047 322,618 316,647 319,940 312,836 5.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,362 4,679 4,679 4,655 4,655 4,655 4,655 59.53%
Div Payout % 41.00% 32.53% 39.42% 45.07% 76.85% 108.67% 91.97% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 337,223 325,565 320,047 322,618 316,647 319,940 312,836 5.14%
NOSH 187,346 187,106 187,162 187,568 187,365 188,200 186,212 0.40%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.69% 14.62% 13.35% 10.78% 7.56% 5.28% 5.70% -
ROE 6.77% 4.42% 3.71% 3.20% 1.91% 1.34% 1.62% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 119.11 93.32 77.40 75.93 74.60 71.17 67.58 46.06%
EPS 12.19 7.69 6.34 5.51 3.23 2.28 2.72 172.57%
DPS 5.00 2.50 2.50 2.50 2.48 2.47 2.50 58.94%
NAPS 1.80 1.74 1.71 1.72 1.69 1.70 1.68 4.72%
Adjusted Per Share Value based on latest NOSH - 187,568
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 67.44 52.77 43.78 43.04 42.24 40.48 38.03 46.66%
EPS 6.90 4.35 3.59 3.12 1.83 1.29 1.53 173.71%
DPS 2.83 1.41 1.41 1.41 1.41 1.41 1.41 59.31%
NAPS 1.0191 0.9839 0.9672 0.975 0.9569 0.9669 0.9454 5.14%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.87 0.69 0.67 0.61 0.53 0.58 0.52 -
P/RPS 0.73 0.74 0.87 0.80 0.71 0.81 0.77 -3.50%
P/EPS 7.14 8.97 10.56 11.08 16.39 25.48 19.13 -48.25%
EY 14.01 11.14 9.47 9.03 6.10 3.92 5.23 93.23%
DY 5.75 3.62 3.73 4.10 4.69 4.26 4.81 12.67%
P/NAPS 0.48 0.40 0.39 0.35 0.31 0.34 0.31 33.94%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 20/05/11 23/02/11 23/11/10 26/08/10 17/05/10 23/02/10 -
Price 0.81 0.75 0.67 0.67 0.58 0.54 0.52 -
P/RPS 0.68 0.80 0.87 0.88 0.78 0.76 0.77 -7.97%
P/EPS 6.65 9.76 10.56 12.17 17.94 23.72 19.13 -50.65%
EY 15.05 10.25 9.47 8.22 5.57 4.22 5.23 102.70%
DY 6.17 3.33 3.73 3.73 4.28 4.58 4.81 18.11%
P/NAPS 0.45 0.43 0.39 0.39 0.34 0.32 0.31 28.29%

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