[OSK] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -16.43%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 906,094 1,051,384 1,012,205 820,368 812,165 1,236,583 549,962 8.66%
PBT 987,654 95,015 194,971 191,022 168,186 446,642 161,638 35.17%
Tax -30,276 -21,898 -43,716 -53,896 -29,776 -114,824 -30,544 -0.14%
NP 957,378 73,117 151,255 137,126 138,410 331,818 131,094 39.24%
-
NP to SH 944,925 52,751 117,613 112,629 134,774 284,743 99,501 45.47%
-
Tax Rate 3.07% 23.05% 22.42% 28.21% 17.70% 25.71% 18.90% -
Total Cost -51,284 978,267 860,950 683,242 673,755 904,765 418,868 -
-
Net Worth 2,411,597 1,456,915 1,510,625 1,278,842 1,370,255 1,498,861 1,223,223 11.96%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 95,698 - 73,569 48,686 48,248 128,107 76,071 3.89%
Div Payout % 10.13% - 62.55% 43.23% 35.80% 44.99% 76.45% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 2,411,597 1,456,915 1,510,625 1,278,842 1,370,255 1,498,861 1,223,223 11.96%
NOSH 956,983 939,945 980,925 649,158 643,312 640,539 608,568 7.82%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 105.66% 6.95% 14.94% 16.72% 17.04% 26.83% 23.84% -
ROE 39.18% 3.62% 7.79% 8.81% 9.84% 19.00% 8.13% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 94.68 111.86 103.19 126.37 126.25 193.05 90.37 0.77%
EPS 98.74 5.62 12.78 17.35 20.95 44.46 16.35 34.90%
DPS 10.00 0.00 7.50 7.50 7.50 20.00 12.50 -3.64%
NAPS 2.52 1.55 1.54 1.97 2.13 2.34 2.01 3.83%
Adjusted Per Share Value based on latest NOSH - 649,195
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.24 50.18 48.31 39.15 38.76 59.02 26.25 8.66%
EPS 45.10 2.52 5.61 5.38 6.43 13.59 4.75 45.46%
DPS 4.57 0.00 3.51 2.32 2.30 6.11 3.63 3.90%
NAPS 1.151 0.6953 0.721 0.6103 0.654 0.7153 0.5838 11.96%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.44 1.74 1.92 1.67 0.99 90.19 76.20 -
P/RPS 1.52 1.56 1.86 1.32 0.78 46.72 84.32 -48.76%
P/EPS 1.46 31.00 16.01 9.63 4.73 202.89 466.06 -61.71%
EY 68.57 3.23 6.24 10.39 21.16 0.49 0.21 162.18%
DY 6.94 0.00 3.91 4.49 7.58 0.22 0.16 87.33%
P/NAPS 0.57 1.12 1.25 0.85 0.46 38.54 37.91 -50.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 1.44 1.75 1.68 1.20 0.88 73.47 101.85 -
P/RPS 1.52 1.56 1.63 0.95 0.70 38.06 112.70 -51.17%
P/EPS 1.46 31.18 14.01 6.92 4.20 165.27 622.94 -63.52%
EY 68.57 3.21 7.14 14.46 23.81 0.61 0.16 174.32%
DY 6.94 0.00 4.46 6.25 8.52 0.27 0.12 96.52%
P/NAPS 0.57 1.13 1.09 0.61 0.41 31.40 50.67 -52.63%

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