[OSK] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.27%
YoY- -70.33%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 216,178 302,061 238,086 177,222 313,103 160,625 74,503 19.41%
PBT -48,825 55,390 59,209 1,887 81,018 42,144 12,110 -
Tax 20,056 -7,255 -14,501 2,315 -20,126 1,464 1,698 50.88%
NP -28,769 48,135 44,708 4,202 60,892 43,608 13,808 -
-
NP to SH -30,284 40,631 37,135 15,424 51,990 35,739 5,195 -
-
Tax Rate - 13.10% 24.49% -122.68% 24.84% -3.47% -14.02% -
Total Cost 244,947 253,926 193,378 173,020 252,211 117,017 60,695 26.16%
-
Net Worth 1,448,528 1,445,074 649,195 1,368,880 1,294,944 1,217,548 1,362,923 1.01%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 46,918 32,459 16,066 64,747 45,430 30,558 -
Div Payout % - 115.47% 87.41% 104.17% 124.54% 127.12% 588.24% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,448,528 1,445,074 649,195 1,368,880 1,294,944 1,217,548 1,362,923 1.01%
NOSH 940,603 938,360 649,195 642,666 647,472 605,745 611,176 7.44%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -13.31% 15.94% 18.78% 2.37% 19.45% 27.15% 18.53% -
ROE -2.09% 2.81% 5.72% 1.13% 4.01% 2.94% 0.38% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 22.98 32.19 36.67 27.58 48.36 26.52 12.19 11.13%
EPS -3.22 4.33 4.57 2.40 8.02 5.90 0.85 -
DPS 0.00 5.00 5.00 2.50 10.00 7.50 5.00 -
NAPS 1.54 1.54 1.00 2.13 2.00 2.01 2.23 -5.98%
Adjusted Per Share Value based on latest NOSH - 642,666
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.32 14.42 11.36 8.46 14.94 7.67 3.56 19.39%
EPS -1.45 1.94 1.77 0.74 2.48 1.71 0.25 -
DPS 0.00 2.24 1.55 0.77 3.09 2.17 1.46 -
NAPS 0.6913 0.6897 0.3098 0.6533 0.618 0.5811 0.6505 1.01%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.74 1.92 1.67 0.99 90.19 76.20 37.13 -
P/RPS 7.57 5.96 4.55 3.59 186.51 287.36 304.59 -45.96%
P/EPS -54.04 44.34 29.20 41.25 1,123.21 1,291.53 4,368.24 -
EY -1.85 2.26 3.43 2.42 0.09 0.08 0.02 -
DY 0.00 2.60 2.99 2.53 0.11 0.10 0.13 -
P/NAPS 1.13 1.25 1.67 0.46 45.10 37.91 16.65 -36.11%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 25/02/10 26/02/09 28/02/08 27/02/07 27/02/06 -
Price 1.75 1.68 1.20 0.88 73.47 101.85 50.93 -
P/RPS 7.61 5.22 3.27 3.19 151.93 384.09 417.80 -48.69%
P/EPS -54.35 38.80 20.98 36.67 914.98 1,726.27 5,991.76 -
EY -1.84 2.58 4.77 2.73 0.11 0.06 0.02 -
DY 0.00 2.98 4.17 2.84 0.14 0.07 0.10 -
P/NAPS 1.14 1.09 1.20 0.41 36.74 50.67 22.84 -39.30%

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