[OSK] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -17.24%
YoY- 222.5%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 255,351 227,662 199,737 322,970 122,122 89,954 88,377 19.33%
PBT 57,490 60,534 29,036 112,074 43,534 19,354 6,809 42.67%
Tax -13,045 -15,997 -5,380 -29,680 -10,507 -1,185 -3,118 26.92%
NP 44,445 44,537 23,656 82,394 33,027 18,169 3,691 51.36%
-
NP to SH 33,601 34,554 19,590 71,020 22,022 16,130 3,691 44.47%
-
Tax Rate 22.69% 26.43% 18.53% 26.48% 24.14% 6.12% 45.79% -
Total Cost 210,906 183,125 176,081 240,576 89,095 71,785 84,686 16.41%
-
Net Worth 1,417,248 649,511 1,349,244 1,294,333 1,180,184 956,760 899,681 7.86%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,417,248 649,511 1,349,244 1,294,333 1,180,184 956,760 899,681 7.86%
NOSH 938,575 649,511 648,675 647,166 608,342 613,307 576,718 8.45%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 17.41% 19.56% 11.84% 25.51% 27.04% 20.20% 4.18% -
ROE 2.37% 5.32% 1.45% 5.49% 1.87% 1.69% 0.41% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 27.21 35.05 30.79 49.91 20.07 14.67 15.32 10.04%
EPS 3.58 4.26 3.02 11.01 3.62 2.63 0.64 33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.00 2.08 2.00 1.94 1.56 1.56 -0.54%
Adjusted Per Share Value based on latest NOSH - 647,166
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.19 10.87 9.53 15.41 5.83 4.29 4.22 19.32%
EPS 1.60 1.65 0.93 3.39 1.05 0.77 0.18 43.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6764 0.31 0.6439 0.6177 0.5633 0.4566 0.4294 7.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.32 1.40 1.42 90.58 55.98 40.43 56.37 -
P/RPS 4.85 3.99 4.61 181.50 278.86 275.65 367.85 -51.37%
P/EPS 36.87 26.32 47.02 825.41 1,546.41 1,537.26 8,807.81 -59.83%
EY 2.71 3.80 2.13 0.12 0.06 0.07 0.01 154.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.40 0.68 45.29 28.86 25.92 36.13 -46.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 25/11/09 27/11/08 27/11/07 29/11/06 16/11/05 24/11/04 -
Price 1.73 1.44 0.93 92.13 71.53 37.32 59.09 -
P/RPS 6.36 4.11 3.02 184.61 356.32 254.45 385.60 -49.53%
P/EPS 48.32 27.07 30.79 839.53 1,975.97 1,419.01 9,232.81 -58.31%
EY 2.07 3.69 3.25 0.12 0.05 0.07 0.01 143.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.44 0.45 46.07 36.87 23.92 37.88 -44.13%

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