[OSKPROP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[OSKPROP] OSK PROPERTY HOLDINGS BHD

Announcement Date

21-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -81.59%

YoY- -93.1%

Quarter Report

OSKPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	91,768	75,634	59,471	63,456	68,917	74,977	81,958	7.80%
YoY %	21.33%	27.18%	-6.28%	-7.92%	-8.08%	-8.52%	-	-
Horiz. %	111.97%	92.28%	72.56%	77.43%	84.09%	91.48%	100.00%	-
PBT	6,587	2,236	1,219	1,694	4,782	8,443	9,563	-21.95%
YoY %	194.59%	83.43%	-28.04%	-64.58%	-43.36%	-11.71%	-	-
Horiz. %	68.88%	23.38%	12.75%	17.71%	50.01%	88.29%	100.00%	-
Tax	-2,158	-1,668	-1,116	-1,131	-1,724	-1,445	-1,786	13.40%
YoY %	-29.38%	-49.46%	1.33%	34.40%	-19.31%	19.09%	-	-
Horiz. %	120.83%	93.39%	62.49%	63.33%	96.53%	80.91%	100.00%	-
NP	4,429	568	103	563	3,058	6,998	7,777	-31.22%
YoY %	679.75%	451.46%	-81.71%	-81.59%	-56.30%	-10.02%	-	-
Horiz. %	56.95%	7.30%	1.32%	7.24%	39.32%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,441	573	103	563	3,058	6,998	7,777	-31.09%
YoY %	675.04%	456.31%	-81.71%	-81.59%	-56.30%	-10.02%	-	-
Horiz. %	57.10%	7.37%	1.32%	7.24%	39.32%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.76%	74.60%	91.55%	66.77%	36.05%	17.11%	18.68%	-
YoY %	-56.09%	-18.51%	37.11%	85.21%	110.70%	-8.40%	-	-
Horiz. %	175.37%	399.36%	490.10%	357.44%	192.99%	91.60%	100.00%	-
Total Cost	87,339	75,066	59,368	62,893	65,859	67,979	74,181	11.46%
YoY %	16.35%	26.44%	-5.60%	-4.50%	-3.12%	-8.36%	-	-
Horiz. %	117.74%	101.19%	80.03%	84.78%	88.78%	91.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,768	211,890	208,475	213,675	208,923	207,836	221,325	25.58%
YoY %	47.14%	1.64%	-2.43%	2.27%	0.52%	-6.09%	-	-
Horiz. %	140.86%	95.74%	94.19%	96.54%	94.40%	93.91%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	5,882	4,663	4,663	4,663	9,538	9,869	9,869	-29.11%
YoY %	26.14%	0.00%	0.00%	-51.11%	-3.35%	0.00%	-	-
Horiz. %	59.60%	47.25%	47.25%	47.25%	96.65%	100.00%	100.00%	-
Div Payout %	132.46%	813.87%	4,527.63%	828.32%	311.92%	141.03%	126.90%	-
YoY %	-83.72%	-82.02%	446.60%	165.56%	121.17%	11.13%	-	-
Horiz. %	104.38%	641.35%	3,567.87%	652.73%	245.80%	111.13%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	311,768	211,890	208,475	213,675	208,923	207,836	221,325	25.58%
YoY %	47.14%	1.64%	-2.43%	2.27%	0.52%	-6.09%	-	-
Horiz. %	140.86%	95.74%	94.19%	96.54%	94.40%	93.91%	100.00%	-
NOSH	196,081	99,014	96,071	96,250	93,269	93,200	97,500	59.12%
YoY %	98.03%	3.06%	-0.19%	3.20%	0.07%	-4.41%	-	-
Horiz. %	201.11%	101.55%	98.53%	98.72%	95.66%	95.59%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	4.83%	0.75%	0.17%	0.89%	4.44%	9.33%	9.49%	-
YoY %	544.00%	341.18%	-80.90%	-79.95%	-52.41%	-1.69%	-	-
Horiz. %	50.90%	7.90%	1.79%	9.38%	46.79%	98.31%	100.00%	-
ROE	1.42%	0.27%	0.05%	0.26%	1.46%	3.37%	3.51%	-
YoY %	425.93%	440.00%	-80.77%	-82.19%	-56.68%	-3.99%	-	-
Horiz. %	40.46%	7.69%	1.42%	7.41%	41.60%	96.01%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	46.80	76.39	61.90	65.93	73.89	80.45	84.06	-32.25%
YoY %	-38.74%	23.41%	-6.11%	-10.77%	-8.15%	-4.29%	-	-
Horiz. %	55.67%	90.88%	73.64%	78.43%	87.90%	95.71%	100.00%	-
EPS	2.26	0.58	0.11	0.58	3.28	7.51	7.98	-56.77%
YoY %	289.66%	427.27%	-81.03%	-82.32%	-56.32%	-5.89%	-	-
Horiz. %	28.32%	7.27%	1.38%	7.27%	41.10%	94.11%	100.00%	-
DPS	3.00	4.71	4.85	4.85	10.23	10.59	10.12	-55.44%
YoY %	-36.31%	-2.89%	0.00%	-52.59%	-3.40%	4.64%	-	-
Horiz. %	29.64%	46.54%	47.92%	47.92%	101.09%	104.64%	100.00%	-
NAPS	1.59	2.14	2.17	2.22	2.24	2.23	2.27	-21.07%
YoY %	-25.70%	-1.38%	-2.25%	-0.89%	0.45%	-1.76%	-	-
Horiz. %	70.04%	94.27%	95.59%	97.80%	98.68%	98.24%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 96,250
RPS	27.73	22.86	17.97	19.18	20.83	22.66	24.77	7.79%
YoY %	21.30%	27.21%	-6.31%	-7.92%	-8.08%	-8.52%	-	-
Horiz. %	111.95%	92.29%	72.55%	77.43%	84.09%	91.48%	100.00%	-
EPS	1.34	0.17	0.03	0.17	0.92	2.11	2.35	-31.16%
YoY %	688.24%	466.67%	-82.35%	-81.52%	-56.40%	-10.21%	-	-
Horiz. %	57.02%	7.23%	1.28%	7.23%	39.15%	89.79%	100.00%	-
DPS	1.78	1.41	1.41	1.41	2.88	2.98	2.98	-29.00%
YoY %	26.24%	0.00%	0.00%	-51.04%	-3.36%	0.00%	-	-
Horiz. %	59.73%	47.32%	47.32%	47.32%	96.64%	100.00%	100.00%	-
NAPS	0.9422	0.6404	0.63	0.6458	0.6314	0.6281	0.6689	25.57%
YoY %	47.13%	1.65%	-2.45%	2.28%	0.53%	-6.10%	-	-
Horiz. %	140.86%	95.74%	94.18%	96.55%	94.39%	93.90%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.92	1.12	1.39	1.30	1.28	1.16	1.26	-
P/RPS	1.97	1.47	2.25	1.97	1.73	1.44	1.50	19.86%
YoY %	34.01%	-34.67%	14.21%	13.87%	20.14%	-4.00%	-	-
Horiz. %	131.33%	98.00%	150.00%	131.33%	115.33%	96.00%	100.00%	-
P/EPS	40.62	193.54	1,296.50	222.25	39.04	15.45	15.80	87.34%
YoY %	-79.01%	-85.07%	483.35%	469.29%	152.69%	-2.22%	-	-
Horiz. %	257.09%	1,224.94%	8,205.70%	1,406.65%	247.09%	97.78%	100.00%	-
EY	2.46	0.52	0.08	0.45	2.56	6.47	6.33	-46.65%
YoY %	373.08%	550.00%	-82.22%	-82.42%	-60.43%	2.21%	-	-
Horiz. %	38.86%	8.21%	1.26%	7.11%	40.44%	102.21%	100.00%	-
DY	3.26	4.21	3.49	3.73	7.99	9.13	8.03	-45.08%
YoY %	-22.57%	20.63%	-6.43%	-53.32%	-12.49%	13.70%	-	-
Horiz. %	40.60%	52.43%	43.46%	46.45%	99.50%	113.70%	100.00%	-
P/NAPS	0.58	0.52	0.64	0.59	0.57	0.52	0.56	2.36%
YoY %	11.54%	-18.75%	8.47%	3.51%	9.62%	-7.14%	-	-
Horiz. %	103.57%	92.86%	114.29%	105.36%	101.79%	92.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	19/02/08	23/11/07	21/08/07	21/05/07	15/02/07	29/11/06	28/08/06	-
Price	0.70	0.97	1.23	1.15	1.30	1.31	1.20	-
P/RPS	1.50	1.27	1.99	1.74	1.76	1.63	1.43	3.22%
YoY %	18.11%	-36.18%	14.37%	-1.14%	7.98%	13.99%	-	-
Horiz. %	104.90%	88.81%	139.16%	121.68%	123.08%	113.99%	100.00%	-
P/EPS	30.91	167.62	1,147.26	196.60	39.65	17.45	15.04	61.43%
YoY %	-81.56%	-85.39%	483.55%	395.84%	127.22%	16.02%	-	-
Horiz. %	205.52%	1,114.49%	7,628.06%	1,307.18%	263.63%	116.02%	100.00%	-
EY	3.24	0.60	0.09	0.51	2.52	5.73	6.65	-38.00%
YoY %	440.00%	566.67%	-82.35%	-79.76%	-56.02%	-13.83%	-	-
Horiz. %	48.72%	9.02%	1.35%	7.67%	37.89%	86.17%	100.00%	-
DY	4.29	4.86	3.95	4.21	7.87	8.08	8.44	-36.23%
YoY %	-11.73%	23.04%	-6.18%	-46.51%	-2.60%	-4.27%	-	-
Horiz. %	50.83%	57.58%	46.80%	49.88%	93.25%	95.73%	100.00%	-
P/NAPS	0.44	0.45	0.57	0.52	0.58	0.59	0.53	-11.63%
YoY %	-2.22%	-21.05%	9.62%	-10.34%	-1.69%	11.32%	-	-
Horiz. %	83.02%	84.91%	107.55%	98.11%	109.43%	111.32%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos