[OSK] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -97.06%
YoY- -90.28%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 286,686 303,831 245,463 131,668 228,454 287,997 119,671 15.65%
PBT 57,322 72,007 58,186 9,952 65,175 116,728 40,734 5.85%
Tax -18,669 -19,729 -18,138 -3,815 -19,274 -31,533 -11,738 8.03%
NP 38,653 52,278 40,048 6,137 45,901 85,195 28,996 4.90%
-
NP to SH 33,728 45,631 32,244 3,959 40,733 75,919 24,773 5.27%
-
Tax Rate 32.57% 27.40% 31.17% 38.33% 29.57% 27.01% 28.82% -
Total Cost 248,033 251,553 205,415 125,531 182,553 202,802 90,675 18.24%
-
Net Worth 1,512,592 1,501,263 1,253,475 1,395,385 1,530,730 1,323,789 1,177,632 4.25%
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 1,512,592 1,501,263 1,253,475 1,395,385 1,530,730 1,323,789 1,177,632 4.25%
NOSH 939,498 938,289 824,654 649,016 648,614 621,497 610,172 7.45%
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 13.48% 17.21% 16.32% 4.66% 20.09% 29.58% 24.23% -
ROE 2.23% 3.04% 2.57% 0.28% 2.66% 5.73% 2.10% -
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 30.51 32.38 29.77 20.29 35.22 46.34 19.61 7.63%
EPS 3.59 4.86 3.91 0.61 6.28 12.22 4.06 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.52 2.15 2.36 2.13 1.93 -2.97%
Adjusted Per Share Value based on latest NOSH - 649,016
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 13.68 14.50 11.71 6.28 10.90 13.74 5.71 15.66%
EPS 1.61 2.18 1.54 0.19 1.94 3.62 1.18 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7219 0.7165 0.5982 0.666 0.7306 0.6318 0.562 4.25%
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 1.66 1.76 1.35 0.93 71.53 109.63 52.48 -
P/RPS 5.44 5.44 4.54 4.58 203.08 236.58 267.58 -47.72%
P/EPS 46.24 36.19 34.53 152.46 1,139.01 897.47 1,292.61 -42.56%
EY 2.16 2.76 2.90 0.66 0.09 0.11 0.08 73.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 0.89 0.43 30.31 51.47 27.19 -42.01%
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 22/05/12 27/05/11 25/05/10 28/05/09 29/05/08 25/05/07 25/05/06 -
Price 1.63 1.63 1.19 1.34 69.20 115.46 51.70 -
P/RPS 5.34 5.03 4.00 6.61 196.47 249.16 263.61 -47.75%
P/EPS 45.40 33.52 30.43 219.67 1,101.91 945.19 1,273.40 -42.60%
EY 2.20 2.98 3.29 0.46 0.09 0.11 0.08 73.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.02 0.78 0.62 29.32 54.21 26.79 -42.06%

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