[OSKPROP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.4%
YoY- 95.89%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 125,848 114,240 106,336 111,816 106,662 112,629 105,691 12.30%
PBT 11,923 10,025 12,004 14,849 11,677 14,072 12,012 -0.49%
Tax -4,753 -2,790 -3,869 -4,669 -3,495 -3,559 -2,621 48.54%
NP 7,170 7,235 8,135 10,180 8,182 10,513 9,391 -16.42%
-
NP to SH 5,062 5,853 7,831 10,253 8,309 10,642 9,549 -34.42%
-
Tax Rate 39.86% 27.83% 32.23% 31.44% 29.93% 25.29% 21.82% -
Total Cost 118,678 107,005 98,201 101,636 98,480 102,116 96,300 14.90%
-
Net Worth 312,836 305,759 316,166 316,577 321,276 312,851 320,352 -1.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,655 3,847 3,847 3,847 3,847 5,882 5,882 -14.40%
Div Payout % 91.97% 65.74% 49.13% 37.53% 46.31% 55.28% 61.60% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 312,836 305,759 316,166 316,577 321,276 312,851 320,352 -1.56%
NOSH 186,212 181,999 188,194 187,323 192,380 193,118 197,748 -3.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.70% 6.33% 7.65% 9.10% 7.67% 9.33% 8.89% -
ROE 1.62% 1.91% 2.48% 3.24% 2.59% 3.40% 2.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 67.58 62.77 56.50 59.69 55.44 58.32 53.45 16.87%
EPS 2.72 3.22 4.16 5.47 4.32 5.51 4.83 -31.73%
DPS 2.50 2.11 2.04 2.05 2.00 3.05 2.97 -10.82%
NAPS 1.68 1.68 1.68 1.69 1.67 1.62 1.62 2.44%
Adjusted Per Share Value based on latest NOSH - 187,323
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.03 34.52 32.14 33.79 32.23 34.04 31.94 12.30%
EPS 1.53 1.77 2.37 3.10 2.51 3.22 2.89 -34.48%
DPS 1.41 1.16 1.16 1.16 1.16 1.78 1.78 -14.35%
NAPS 0.9454 0.924 0.9555 0.9567 0.9709 0.9455 0.9681 -1.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.52 0.53 0.52 0.35 0.38 0.58 0.77 -
P/RPS 0.77 0.84 0.92 0.59 0.69 0.99 1.44 -34.04%
P/EPS 19.13 16.48 12.50 6.39 8.80 10.53 15.95 12.84%
EY 5.23 6.07 8.00 15.64 11.37 9.50 6.27 -11.35%
DY 4.81 3.99 3.93 5.87 5.26 5.25 3.86 15.75%
P/NAPS 0.31 0.32 0.31 0.21 0.23 0.36 0.48 -25.22%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 18/08/09 18/05/09 16/02/09 20/11/08 25/08/08 -
Price 0.52 0.56 0.56 0.51 0.35 0.29 0.55 -
P/RPS 0.77 0.89 0.99 0.85 0.63 0.50 1.03 -17.58%
P/EPS 19.13 17.41 13.46 9.32 8.10 5.26 11.39 41.16%
EY 5.23 5.74 7.43 10.73 12.34 19.00 8.78 -29.13%
DY 4.81 3.78 3.65 4.03 5.71 10.50 5.41 -7.51%
P/NAPS 0.31 0.33 0.33 0.30 0.21 0.18 0.34 -5.95%

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