[OSK] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[OSK] OSK HOLDINGS BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 6.52%

YoY- 287.48%

Quarter Report

OSKH_2nd Qtr Results (30.06.2007).pdf

Latest QR

Upcoming QR

OSK's Result

OSK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	909,804	709,240	870,842	1,201,020	535,256	342,866	398,350	14.75%
YoY %	28.28%	-18.56%	-27.49%	124.38%	56.11%	-13.93%	-	-
Horiz. %	228.39%	178.04%	218.61%	301.50%	134.37%	86.07%	100.00%	-
PBT	164,178	142,556	274,524	507,100	151,920	79,594	149,920	1.52%
YoY %	15.17%	-48.07%	-45.86%	233.79%	90.87%	-46.91%	-	-
Horiz. %	109.51%	95.09%	183.11%	338.25%	101.33%	53.09%	100.00%	-
Tax	-46,832	-46,796	-53,422	-130,036	-43,002	-21,408	-32,330	6.36%
YoY %	-0.08%	12.40%	58.92%	-202.40%	-100.87%	33.78%	-	-
Horiz. %	144.86%	144.74%	165.24%	402.21%	133.01%	66.22%	100.00%	-
NP	117,346	95,760	221,102	377,064	108,918	58,186	117,590	-0.03%
YoY %	22.54%	-56.69%	-41.36%	246.19%	87.19%	-50.52%	-	-
Horiz. %	99.79%	81.44%	188.03%	320.66%	92.63%	49.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,758	81,880	199,518	323,466	83,480	48,152	117,590	-4.93%
YoY %	5.96%	-58.96%	-38.32%	287.48%	73.37%	-59.05%	-	-
Horiz. %	73.78%	69.63%	169.67%	275.08%	70.99%	40.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.53%	32.83%	19.46%	25.64%	28.31%	26.90%	21.56%	-
YoY %	-13.10%	68.71%	-24.10%	-9.43%	5.24%	24.77%	-	-
Horiz. %	132.33%	152.27%	90.26%	118.92%	131.31%	124.77%	100.00%	-
Total Cost	792,458	613,480	649,740	823,956	426,338	284,680	280,760	18.87%
YoY %	29.17%	-5.58%	-21.14%	93.26%	49.76%	1.40%	-	-
Horiz. %	282.25%	218.51%	231.42%	293.47%	151.85%	101.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,346,556	1,420,897	1,517,789	1,266,522	1,177,751	927,371	813,239	8.76%
YoY %	-5.23%	-6.38%	19.84%	7.54%	27.00%	14.03%	-	-
Horiz. %	165.58%	174.72%	186.64%	155.74%	144.82%	114.03%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	45,186	32,440	64,862	126,652	61,023	29,723	54,948	-3.20%
YoY %	39.29%	-49.99%	-48.79%	107.55%	105.31%	-45.91%	-	-
Horiz. %	82.23%	59.04%	118.04%	230.49%	111.06%	54.09%	100.00%	-
Div Payout %	52.08%	39.62%	32.51%	39.15%	73.10%	61.73%	46.73%	-
YoY %	31.45%	21.87%	-16.96%	-46.44%	18.42%	32.10%	-	-
Horiz. %	111.45%	84.78%	69.57%	83.78%	156.43%	132.10%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,346,556	1,420,897	1,517,789	1,266,522	1,177,751	927,371	813,239	8.76%
YoY %	-5.23%	-6.38%	19.84%	7.54%	27.00%	14.03%	-	-
Horiz. %	165.58%	174.72%	186.64%	155.74%	144.82%	114.03%	100.00%	-
NOSH	903,729	648,811	648,628	633,261	610,233	594,469	549,485	8.64%
YoY %	39.29%	0.03%	2.43%	3.77%	2.65%	8.19%	-	-
Horiz. %	164.47%	118.08%	118.04%	115.25%	111.06%	108.19%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	12.90%	13.50%	25.39%	31.40%	20.35%	16.97%	29.52%	-
YoY %	-4.44%	-46.83%	-19.14%	54.30%	19.92%	-42.51%	-	-
Horiz. %	43.70%	45.73%	86.01%	106.37%	68.94%	57.49%	100.00%	-
ROE	6.44%	5.76%	13.15%	25.54%	7.09%	5.19%	14.46%	-
YoY %	11.81%	-56.20%	-48.51%	260.23%	36.61%	-64.11%	-	-
Horiz. %	44.54%	39.83%	90.94%	176.63%	49.03%	35.89%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	100.67	109.31	134.26	189.66	87.71	57.68	72.50	5.62%
YoY %	-7.90%	-18.58%	-29.21%	116.24%	52.06%	-20.44%	-	-
Horiz. %	138.86%	150.77%	185.19%	261.60%	120.98%	79.56%	100.00%	-
EPS	9.60	12.62	30.76	51.08	13.68	8.10	21.40	-12.50%
YoY %	-23.93%	-58.97%	-39.78%	273.39%	68.89%	-62.15%	-	-
Horiz. %	44.86%	58.97%	143.74%	238.69%	63.93%	37.85%	100.00%	-
DPS	5.00	5.00	10.00	20.00	10.00	5.00	10.00	-10.90%
YoY %	0.00%	-50.00%	-50.00%	100.00%	100.00%	-50.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	200.00%	100.00%	50.00%	100.00%	-
NAPS	1.49	2.19	2.34	2.00	1.93	1.56	1.48	0.11%
YoY %	-31.96%	-6.41%	17.00%	3.63%	23.72%	5.41%	-	-
Horiz. %	100.68%	147.97%	158.11%	135.14%	130.41%	105.41%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 644,988
RPS	43.42	33.85	41.56	57.32	25.55	16.36	19.01	14.75%
YoY %	28.27%	-18.55%	-27.49%	124.34%	56.17%	-13.94%	-	-
Horiz. %	228.41%	178.06%	218.62%	301.53%	134.40%	86.06%	100.00%	-
EPS	4.14	3.91	9.52	15.44	3.98	2.30	5.61	-4.93%
YoY %	5.88%	-58.93%	-38.34%	287.94%	73.04%	-59.00%	-	-
Horiz. %	73.80%	69.70%	169.70%	275.22%	70.94%	41.00%	100.00%	-
DPS	2.16	1.55	3.10	6.04	2.91	1.42	2.62	-3.16%
YoY %	39.35%	-50.00%	-48.68%	107.56%	104.93%	-45.80%	-	-
Horiz. %	82.44%	59.16%	118.32%	230.53%	111.07%	54.20%	100.00%	-
NAPS	0.6427	0.6781	0.7244	0.6045	0.5621	0.4426	0.3881	8.76%
YoY %	-5.22%	-6.39%	19.83%	7.54%	27.00%	14.04%	-	-
Horiz. %	165.60%	174.72%	186.65%	155.76%	144.83%	114.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	1.25	1.39	61.81	117.40	50.54	45.10	60.65	-
P/RPS	1.24	1.27	46.04	61.90	57.62	78.20	83.66	-50.42%
YoY %	-2.36%	-97.24%	-25.62%	7.43%	-26.32%	-6.53%	-	-
Horiz. %	1.48%	1.52%	55.03%	73.99%	68.87%	93.47%	100.00%	-
P/EPS	13.02	11.01	200.94	229.84	369.44	556.79	283.41	-40.14%
YoY %	18.26%	-94.52%	-12.57%	-37.79%	-33.65%	96.46%	-	-
Horiz. %	4.59%	3.88%	70.90%	81.10%	130.36%	196.46%	100.00%	-
EY	7.68	9.08	0.50	0.44	0.27	0.18	0.35	67.28%
YoY %	-15.42%	1,716.00%	13.64%	62.96%	50.00%	-48.57%	-	-
Horiz. %	2,194.29%	2,594.29%	142.86%	125.71%	77.14%	51.43%	100.00%	-
DY	4.00	3.60	0.16	0.17	0.20	0.11	0.16	70.95%
YoY %	11.11%	2,150.00%	-5.88%	-15.00%	81.82%	-31.25%	-	-
Horiz. %	2,500.00%	2,250.00%	100.00%	106.25%	125.00%	68.75%	100.00%	-
P/NAPS	0.84	0.63	26.41	58.70	26.19	28.91	40.98	-47.67%
YoY %	33.33%	-97.61%	-55.01%	124.13%	-9.41%	-29.45%	-	-
Horiz. %	2.05%	1.54%	64.45%	143.24%	63.91%	70.55%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	27/08/09	29/08/08	28/08/07	29/08/06	12/08/05	12/08/04	-
Price	1.32	1.38	56.37	95.24	55.20	44.71	59.48	-
P/RPS	1.31	1.26	41.99	50.22	62.93	77.52	82.05	-49.80%
YoY %	3.97%	-97.00%	-16.39%	-20.20%	-18.82%	-5.52%	-	-
Horiz. %	1.60%	1.54%	51.18%	61.21%	76.70%	94.48%	100.00%	-
P/EPS	13.75	10.94	183.26	186.45	403.51	551.98	277.94	-39.39%
YoY %	25.69%	-94.03%	-1.71%	-53.79%	-26.90%	98.60%	-	-
Horiz. %	4.95%	3.94%	65.94%	67.08%	145.18%	198.60%	100.00%	-
EY	7.27	9.14	0.55	0.54	0.25	0.18	0.36	64.98%
YoY %	-20.46%	1,561.82%	1.85%	116.00%	38.89%	-50.00%	-	-
Horiz. %	2,019.44%	2,538.89%	152.78%	150.00%	69.44%	50.00%	100.00%	-
DY	3.79	3.62	0.18	0.21	0.18	0.11	0.17	67.72%
YoY %	4.70%	1,911.11%	-14.29%	16.67%	63.64%	-35.29%	-	-
Horiz. %	2,229.41%	2,129.41%	105.88%	123.53%	105.88%	64.71%	100.00%	-
P/NAPS	0.89	0.63	24.09	47.62	28.60	28.66	40.19	-46.99%
YoY %	41.27%	-97.38%	-49.41%	66.50%	-0.21%	-28.69%	-	-
Horiz. %	2.21%	1.57%	59.94%	118.49%	71.16%	71.31%	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