[OSK] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -20.24%
YoY- -48.72%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,113,605 947,004 776,376 846,585 1,231,306 519,116 348,516 21.35%
PBT 191,789 186,109 175,750 221,732 487,498 159,325 78,868 15.95%
Tax -55,938 -48,614 -52,526 -42,788 -126,264 -42,677 -15,852 23.37%
NP 135,850 137,494 123,224 178,944 361,234 116,648 63,016 13.65%
-
NP to SH 110,716 102,642 100,658 159,133 310,337 85,016 53,608 12.84%
-
Tax Rate 29.17% 26.12% 29.89% 19.30% 25.90% 26.79% 20.10% -
Total Cost 977,754 809,509 653,152 667,641 870,072 402,468 285,500 22.76%
-
Net Worth 939,096 1,380,556 1,259,315 1,349,173 1,275,764 1,179,201 930,583 0.15%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 31,303 30,475 21,637 43,242 85,050 40,522 19,884 7.85%
Div Payout % 28.27% 29.69% 21.50% 27.17% 27.41% 47.66% 37.09% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 939,096 1,380,556 1,259,315 1,349,173 1,275,764 1,179,201 930,583 0.15%
NOSH 939,096 914,275 649,131 648,641 637,882 607,836 596,528 7.85%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 12.20% 14.52% 15.87% 21.14% 29.34% 22.47% 18.08% -
ROE 11.79% 7.43% 7.99% 11.79% 24.33% 7.21% 5.76% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 118.58 103.58 119.60 130.52 193.03 85.40 58.42 12.51%
EPS 11.79 11.23 15.51 24.53 49.01 13.99 8.99 4.62%
DPS 3.33 3.33 3.33 6.67 13.33 6.67 3.33 0.00%
NAPS 1.00 1.51 1.94 2.08 2.00 1.94 1.56 -7.14%
Adjusted Per Share Value based on latest NOSH - 648,675
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 53.15 45.20 37.05 40.40 58.77 24.78 16.63 21.35%
EPS 5.28 4.90 4.80 7.59 14.81 4.06 2.56 12.81%
DPS 1.49 1.45 1.03 2.06 4.06 1.93 0.95 7.78%
NAPS 0.4482 0.6589 0.601 0.6439 0.6089 0.5628 0.4441 0.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.52 1.32 1.40 1.42 90.58 55.98 40.43 -
P/RPS 1.28 1.27 1.17 1.09 46.93 65.55 69.20 -48.55%
P/EPS 12.89 11.76 9.03 5.79 186.18 400.24 449.89 -44.66%
EY 7.76 8.51 11.08 17.28 0.54 0.25 0.22 81.04%
DY 2.19 2.53 2.38 4.69 0.15 0.12 0.08 73.56%
P/NAPS 1.52 0.87 0.72 0.68 45.29 28.86 25.92 -37.65%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 26/11/10 25/11/09 27/11/08 27/11/07 29/11/06 16/11/05 -
Price 1.72 1.73 1.44 0.93 92.13 71.53 37.32 -
P/RPS 1.45 1.67 1.20 0.71 47.73 83.75 63.88 -46.77%
P/EPS 14.59 15.41 9.29 3.79 189.37 511.42 415.28 -42.75%
EY 6.85 6.49 10.77 26.38 0.53 0.20 0.24 74.77%
DY 1.94 1.93 2.31 7.17 0.14 0.09 0.09 66.78%
P/NAPS 1.72 1.15 0.74 0.45 46.07 36.87 23.92 -35.50%

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