[OSKPROP] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -32.26%
YoY- 125.39%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 146,042 54,703 57,031 42,345 39,901 28,293 34,260 27.30%
PBT 28,099 7,928 10,530 7,742 4,090 2,192 4,587 35.23%
Tax -11,581 -1,874 -2,591 -1,799 -2,140 -177 -241 90.56%
NP 16,518 6,054 7,939 5,943 1,950 2,015 4,346 24.89%
-
NP to SH 17,798 4,797 4,256 2,770 1,229 2,020 4,353 26.42%
-
Tax Rate 41.21% 23.64% 24.61% 23.24% 52.32% 8.07% 5.25% -
Total Cost 129,524 48,649 49,092 36,402 37,951 26,278 29,914 27.63%
-
Net Worth 411,278 374,993 339,355 320,047 312,836 321,276 311,768 4.72%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 12,025 6,087 9,374 4,679 4,655 3,847 5,882 12.64%
Div Payout % 67.57% 126.90% 220.26% 168.92% 378.79% 190.48% 135.14% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 411,278 374,993 339,355 320,047 312,836 321,276 311,768 4.72%
NOSH 240,513 243,502 187,488 187,162 186,212 192,380 196,081 3.45%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.31% 11.07% 13.92% 14.03% 4.89% 7.12% 12.69% -
ROE 4.33% 1.28% 1.25% 0.87% 0.39% 0.63% 1.40% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 60.72 22.47 30.42 22.62 21.43 14.71 17.47 23.05%
EPS 7.40 1.97 2.27 1.48 0.66 1.05 2.22 22.19%
DPS 5.00 2.50 5.00 2.50 2.50 2.00 3.00 8.87%
NAPS 1.71 1.54 1.81 1.71 1.68 1.67 1.59 1.21%
Adjusted Per Share Value based on latest NOSH - 187,162
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 44.14 16.53 17.24 12.80 12.06 8.55 10.35 27.31%
EPS 5.38 1.45 1.29 0.84 0.37 0.61 1.32 26.35%
DPS 3.63 1.84 2.83 1.41 1.41 1.16 1.78 12.59%
NAPS 1.2429 1.1333 1.0256 0.9672 0.9454 0.9709 0.9422 4.72%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.35 1.05 1.03 0.67 0.52 0.38 0.92 -
P/RPS 2.22 4.67 3.39 2.96 2.43 2.58 5.27 -13.40%
P/EPS 18.24 53.30 45.37 45.27 78.79 36.19 41.44 -12.77%
EY 5.48 1.88 2.20 2.21 1.27 2.76 2.41 14.65%
DY 3.70 2.38 4.85 3.73 4.81 5.26 3.26 2.13%
P/NAPS 0.79 0.68 0.57 0.39 0.31 0.23 0.58 5.28%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 18/02/14 07/02/13 22/02/12 23/02/11 23/02/10 16/02/09 19/02/08 -
Price 1.47 0.96 1.24 0.67 0.52 0.35 0.70 -
P/RPS 2.42 4.27 4.08 2.96 2.43 2.38 4.01 -8.06%
P/EPS 19.86 48.73 54.63 45.27 78.79 33.33 31.53 -7.40%
EY 5.03 2.05 1.83 2.21 1.27 3.00 3.17 7.99%
DY 3.40 2.60 4.03 3.73 4.81 5.71 4.29 -3.79%
P/NAPS 0.86 0.62 0.69 0.39 0.31 0.21 0.44 11.80%

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