[OSKPROP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 28.05%
YoY- 271.51%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 204,172 244,628 125,692 93,344 72,728 65,436 87,280 15.20%
PBT 77,424 48,184 14,656 15,712 3,024 1,424 13,776 33.30%
Tax -20,408 -13,272 -4,456 -5,096 -400 -1,732 -4,104 30.61%
NP 57,016 34,912 10,200 10,616 2,624 -308 9,672 34.36%
-
NP to SH 48,204 17,588 7,528 10,640 2,864 -308 9,672 30.66%
-
Tax Rate 26.36% 27.54% 30.40% 32.43% 13.23% 121.63% 29.79% -
Total Cost 147,156 209,716 115,492 82,728 70,104 65,744 77,608 11.24%
-
Net Worth 350,472 325,565 319,940 316,577 316,233 213,675 214,725 8.49%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 350,472 325,565 319,940 316,577 316,233 213,675 214,725 8.49%
NOSH 187,418 187,106 188,200 187,323 198,888 96,250 93,359 12.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 27.93% 14.27% 8.12% 11.37% 3.61% -0.47% 11.08% -
ROE 13.75% 5.40% 2.35% 3.36% 0.91% -0.14% 4.50% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 108.94 130.74 66.79 49.83 36.57 67.99 93.49 2.57%
EPS 25.72 9.40 4.00 5.68 1.44 -0.32 10.36 16.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.74 1.70 1.69 1.59 2.22 2.30 -3.38%
Adjusted Per Share Value based on latest NOSH - 187,323
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 61.70 73.93 37.99 28.21 21.98 19.78 26.38 15.19%
EPS 14.57 5.32 2.28 3.22 0.87 -0.09 2.92 30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0592 0.9839 0.9669 0.9567 0.9557 0.6458 0.6489 8.50%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.19 0.69 0.58 0.35 0.75 1.30 1.24 -
P/RPS 1.09 0.53 0.87 0.70 2.05 1.91 1.33 -3.25%
P/EPS 4.63 7.34 14.50 6.16 52.08 -406.25 11.97 -14.62%
EY 21.61 13.62 6.90 16.23 1.92 -0.25 8.35 17.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.40 0.34 0.21 0.47 0.59 0.54 2.86%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 16/05/12 20/05/11 17/05/10 18/05/09 28/05/08 21/05/07 24/05/06 -
Price 1.25 0.75 0.54 0.51 0.75 1.15 1.28 -
P/RPS 1.15 0.57 0.81 1.02 2.05 1.69 1.37 -2.87%
P/EPS 4.86 7.98 13.50 8.98 52.08 -359.38 12.36 -14.39%
EY 20.58 12.53 7.41 11.14 1.92 -0.28 8.09 16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.43 0.32 0.30 0.47 0.52 0.56 3.03%

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