[OSKPROP] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.06%
YoY- -39.08%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 215,605 272,712 144,872 125,848 106,662 91,768 68,917 20.91%
PBT 50,368 66,857 26,712 11,923 11,677 6,587 4,783 47.99%
Tax -13,641 -18,054 -7,366 -4,753 -3,495 -2,158 -1,724 41.11%
NP 36,727 48,803 19,346 7,170 8,182 4,429 3,059 51.26%
-
NP to SH 31,521 24,622 11,870 5,062 8,309 4,441 3,059 47.46%
-
Tax Rate 27.08% 27.00% 27.58% 39.86% 29.93% 32.76% 36.04% -
Total Cost 178,878 223,909 125,526 118,678 98,480 87,339 65,858 18.10%
-
Net Worth 316,649 339,161 320,658 314,968 326,494 192,928 208,907 7.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 15,421 14,053 9,375 4,687 3,910 3,640 9,326 8.73%
Div Payout % 48.92% 57.08% 78.99% 92.59% 47.06% 81.97% 304.88% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 316,649 339,161 320,658 314,968 326,494 192,928 208,907 7.17%
NOSH 205,616 187,382 187,519 187,481 195,505 121,338 93,262 14.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.03% 17.90% 13.35% 5.70% 7.67% 4.83% 4.44% -
ROE 9.95% 7.26% 3.70% 1.61% 2.54% 2.30% 1.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 104.86 145.54 77.26 67.13 54.56 75.63 73.90 5.99%
EPS 15.33 13.14 6.33 2.70 4.25 3.66 3.28 29.27%
DPS 7.50 7.50 5.00 2.50 2.00 3.00 10.00 -4.67%
NAPS 1.54 1.81 1.71 1.68 1.67 1.59 2.24 -6.04%
Adjusted Per Share Value based on latest NOSH - 186,212
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 65.16 82.42 43.78 38.03 32.23 27.73 20.83 20.91%
EPS 9.53 7.44 3.59 1.53 2.51 1.34 0.92 47.59%
DPS 4.66 4.25 2.83 1.42 1.18 1.10 2.82 8.72%
NAPS 0.957 1.025 0.9691 0.9519 0.9867 0.5831 0.6313 7.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.05 1.03 0.67 0.52 0.38 0.92 1.28 -
P/RPS 1.00 0.71 0.87 0.77 0.70 1.22 1.73 -8.72%
P/EPS 6.85 7.84 10.58 19.26 8.94 25.14 39.02 -25.15%
EY 14.60 12.76 9.45 5.19 11.18 3.98 2.56 33.62%
DY 7.14 7.28 7.46 4.81 5.26 3.26 7.81 -1.48%
P/NAPS 0.68 0.57 0.39 0.31 0.23 0.58 0.57 2.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/02/13 22/02/12 23/02/11 23/02/10 16/02/09 19/02/08 15/02/07 -
Price 0.96 1.24 0.67 0.52 0.35 0.70 1.30 -
P/RPS 0.92 0.85 0.87 0.77 0.64 0.93 1.76 -10.23%
P/EPS 6.26 9.44 10.58 19.26 8.24 19.13 39.63 -26.45%
EY 15.97 10.60 9.45 5.19 12.14 5.23 2.52 35.99%
DY 7.81 6.05 7.46 4.81 5.71 4.29 7.69 0.25%
P/NAPS 0.62 0.69 0.39 0.31 0.21 0.44 0.58 1.11%

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