[OSKPROP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -36.36%
YoY- -39.05%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 214,536 287,574 136,702 114,596 104,492 76,677 67,721 21.16%
PBT 56,586 75,102 25,293 10,444 12,646 2,666 6,062 45.05%
Tax -15,689 -20,617 -7,422 -3,484 -4,424 -2,556 -2,630 34.63%
NP 40,897 54,485 17,870 6,960 8,222 110 3,432 51.07%
-
NP to SH 35,632 27,154 12,133 5,110 8,385 117 3,432 47.64%
-
Tax Rate 27.73% 27.45% 29.34% 33.36% 34.98% 95.87% 43.39% -
Total Cost 173,638 233,089 118,832 107,636 96,269 76,566 64,289 17.99%
-
Net Worth 299,077 339,121 322,057 314,118 318,380 209,243 207,971 6.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 12,863 12,490 - - - - 6,217 12.87%
Div Payout % 36.10% 46.00% - - - - 181.16% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 299,077 339,121 322,057 314,118 318,380 209,243 207,971 6.23%
NOSH 192,953 187,359 187,242 186,975 196,531 97,777 93,260 12.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.06% 18.95% 13.07% 6.07% 7.87% 0.14% 5.07% -
ROE 11.91% 8.01% 3.77% 1.63% 2.63% 0.06% 1.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 111.19 153.49 73.01 61.29 53.17 78.42 72.61 7.35%
EPS 18.47 14.49 6.48 2.73 4.27 0.12 3.68 30.81%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 6.67 0.00%
NAPS 1.55 1.81 1.72 1.68 1.62 2.14 2.23 -5.87%
Adjusted Per Share Value based on latest NOSH - 181,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 64.84 86.91 41.31 34.63 31.58 23.17 20.47 21.16%
EPS 10.77 8.21 3.67 1.54 2.53 0.04 1.04 47.58%
DPS 3.89 3.77 0.00 0.00 0.00 0.00 1.88 12.87%
NAPS 0.9038 1.0249 0.9733 0.9493 0.9622 0.6324 0.6285 6.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.77 0.61 0.53 0.58 1.12 1.16 -
P/RPS 0.83 0.50 0.84 0.86 1.09 1.43 1.60 -10.35%
P/EPS 4.98 5.31 9.41 19.39 13.59 933.33 31.52 -26.45%
EY 20.07 18.82 10.62 5.16 7.36 0.11 3.17 35.97%
DY 7.25 8.66 0.00 0.00 0.00 0.00 5.75 3.93%
P/NAPS 0.59 0.43 0.35 0.32 0.36 0.52 0.52 2.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 15/11/11 23/11/10 18/11/09 20/11/08 23/11/07 29/11/06 -
Price 0.95 0.84 0.67 0.56 0.29 0.97 1.31 -
P/RPS 0.85 0.55 0.92 0.91 0.55 1.24 1.80 -11.74%
P/EPS 5.14 5.80 10.34 20.49 6.80 808.33 35.60 -27.54%
EY 19.44 17.25 9.67 4.88 14.71 0.12 2.81 37.99%
DY 7.02 7.94 0.00 0.00 0.00 0.00 5.09 5.49%
P/NAPS 0.61 0.46 0.39 0.33 0.18 0.45 0.59 0.55%

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