[OSK] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 68.49%
YoY- 73.37%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 354,620 435,421 600,510 267,628 171,433 199,175 111,274 21.28%
PBT 71,278 137,262 253,550 75,960 39,797 74,960 13,965 31.18%
Tax -23,398 -26,711 -65,018 -21,501 -10,704 -16,165 -6,762 22.96%
NP 47,880 110,551 188,532 54,459 29,093 58,795 7,203 37.08%
-
NP to SH 40,940 99,759 161,733 41,740 24,076 58,795 7,203 33.55%
-
Tax Rate 32.83% 19.46% 25.64% 28.31% 26.90% 21.56% 48.42% -
Total Cost 306,740 324,870 411,978 213,169 142,340 140,380 104,071 19.72%
-
Net Worth 1,420,897 1,517,789 1,266,522 1,177,751 927,371 813,239 657,030 13.70%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 16,220 32,431 63,326 30,511 14,861 27,474 12,167 4.90%
Div Payout % 39.62% 32.51% 39.15% 73.10% 61.73% 46.73% 168.92% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,420,897 1,517,789 1,266,522 1,177,751 927,371 813,239 657,030 13.70%
NOSH 648,811 648,628 633,261 610,233 594,469 549,485 486,689 4.90%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.50% 25.39% 31.40% 20.35% 16.97% 29.52% 6.47% -
ROE 2.88% 6.57% 12.77% 3.54% 2.60% 7.23% 1.10% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 54.66 67.13 94.83 43.86 28.84 36.25 22.86 15.62%
EPS 6.31 15.38 25.54 6.84 4.05 10.70 1.48 27.31%
DPS 2.50 5.00 10.00 5.00 2.50 5.00 2.50 0.00%
NAPS 2.19 2.34 2.00 1.93 1.56 1.48 1.35 8.38%
Adjusted Per Share Value based on latest NOSH - 610,323
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 16.92 20.78 28.66 12.77 8.18 9.51 5.31 21.28%
EPS 1.95 4.76 7.72 1.99 1.15 2.81 0.34 33.75%
DPS 0.77 1.55 3.02 1.46 0.71 1.31 0.58 4.83%
NAPS 0.6781 0.7244 0.6045 0.5621 0.4426 0.3881 0.3136 13.70%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.39 61.81 117.40 50.54 45.10 60.65 58.70 -
P/RPS 2.54 92.08 123.80 115.24 156.39 167.32 256.74 -53.63%
P/EPS 22.03 401.89 459.68 738.89 1,113.58 566.82 3,966.22 -57.88%
EY 4.54 0.25 0.22 0.14 0.09 0.18 0.03 130.66%
DY 1.80 0.08 0.09 0.10 0.06 0.08 0.04 88.48%
P/NAPS 0.63 26.41 58.70 26.19 28.91 40.98 43.48 -50.59%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 28/08/07 29/08/06 12/08/05 12/08/04 22/08/03 -
Price 1.38 56.37 95.24 55.20 44.71 59.48 61.81 -
P/RPS 2.52 83.97 100.43 125.86 155.04 164.09 270.34 -54.09%
P/EPS 21.87 366.51 372.91 807.02 1,103.95 555.89 4,176.35 -58.29%
EY 4.57 0.27 0.27 0.12 0.09 0.18 0.02 147.05%
DY 1.81 0.09 0.10 0.09 0.06 0.08 0.04 88.66%
P/NAPS 0.63 24.09 47.62 28.60 28.66 40.19 45.79 -51.01%

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