[OSK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 205.2%
YoY- 206.46%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 981,852 526,672 913,816 1,151,988 478,684 361,564 457,464 13.56%
PBT 232,744 39,808 260,700 466,912 162,936 112,536 147,976 7.83%
Tax -72,552 -15,260 -77,096 -126,132 -46,952 -36,884 -52,632 5.49%
NP 160,192 24,548 183,604 340,780 115,984 75,652 95,344 9.02%
-
NP to SH 128,976 15,836 162,932 303,676 99,092 75,652 95,344 5.16%
-
Tax Rate 31.17% 38.33% 29.57% 27.01% 28.82% 32.78% 35.57% -
Total Cost 821,660 502,124 730,212 811,208 362,700 285,912 362,120 14.62%
-
Net Worth 1,253,475 1,395,385 1,530,730 1,323,789 1,177,632 916,642 743,601 9.08%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,253,475 1,395,385 1,530,730 1,323,789 1,177,632 916,642 743,601 9.08%
NOSH 824,654 649,016 648,614 621,497 610,172 580,153 509,316 8.35%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.32% 4.66% 20.09% 29.58% 24.23% 20.92% 20.84% -
ROE 10.29% 1.13% 10.64% 22.94% 8.41% 8.25% 12.82% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 119.06 81.15 140.89 185.36 78.45 62.32 89.82 4.80%
EPS 15.64 2.44 25.12 48.88 16.24 13.04 18.72 -2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 2.15 2.36 2.13 1.93 1.58 1.46 0.67%
Adjusted Per Share Value based on latest NOSH - 621,497
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 46.86 25.14 43.61 54.98 22.85 17.26 21.83 13.57%
EPS 6.16 0.76 7.78 14.49 4.73 3.61 4.55 5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5982 0.666 0.7306 0.6318 0.562 0.4375 0.3549 9.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.35 0.93 71.53 109.63 52.48 49.76 82.80 -
P/RPS 1.13 1.15 50.77 59.15 66.90 79.84 92.19 -51.96%
P/EPS 8.63 38.11 284.75 224.37 323.15 381.60 442.31 -48.09%
EY 11.59 2.62 0.35 0.45 0.31 0.26 0.23 92.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.43 30.31 51.47 27.19 31.49 56.71 -49.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 25/05/07 25/05/06 04/05/05 29/04/04 -
Price 1.19 1.34 69.20 115.46 51.70 46.26 72.70 -
P/RPS 1.00 1.65 49.12 62.29 65.90 74.23 80.94 -51.90%
P/EPS 7.61 54.92 275.48 236.30 318.35 354.75 388.35 -48.06%
EY 13.14 1.82 0.36 0.42 0.31 0.28 0.26 92.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 29.32 54.21 26.79 29.28 49.79 -49.96%

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