[OSKPROP] YoY TTM 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- -13.51%
YoY- -39.08%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM 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 4,782 48.00%
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 3,058 51.27%
-
NP to SH 31,521 24,622 11,870 5,062 8,309 4,441 3,058 47.47%
-
Tax Rate 27.08% 27.00% 27.58% 39.86% 29.93% 32.76% 36.05% -
Total Cost 178,878 223,909 125,526 118,678 98,480 87,339 65,859 18.10%
-
Net Worth 374,993 339,355 320,047 312,836 321,276 311,768 208,923 10.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 15,446 18,749 4,679 4,655 3,847 5,882 9,538 8.35%
Div Payout % 49.01% 76.15% 39.42% 91.97% 46.31% 132.46% 311.92% -
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 374,993 339,355 320,047 312,836 321,276 311,768 208,923 10.23%
NOSH 243,502 187,488 187,162 186,212 192,380 196,081 93,269 17.32%
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 8.41% 7.26% 3.71% 1.62% 2.59% 1.42% 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 88.54 145.45 77.40 67.58 55.44 46.80 73.89 3.05%
EPS 12.94 13.13 6.34 2.72 4.32 2.26 3.28 25.67%
DPS 6.34 10.00 2.50 2.50 2.00 3.00 10.23 -7.65%
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 4.67 5.67 1.41 1.41 1.16 1.78 2.88 8.38%
NAPS 1.1333 1.0256 0.9672 0.9454 0.9709 0.9422 0.6314 10.23%
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 1.19 0.71 0.87 0.77 0.69 1.97 1.73 -6.04%
P/EPS 8.11 7.84 10.56 19.13 8.80 40.62 39.04 -23.02%
EY 12.33 12.75 9.47 5.23 11.37 2.46 2.56 29.92%
DY 6.04 9.71 3.73 4.81 5.26 3.26 7.99 -4.55%
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 1.08 0.85 0.87 0.77 0.63 1.50 1.76 -7.80%
P/EPS 7.42 9.44 10.56 19.13 8.10 30.91 39.65 -24.35%
EY 13.48 10.59 9.47 5.23 12.34 3.24 2.52 32.21%
DY 6.61 8.06 3.73 4.81 5.71 4.29 7.87 -2.86%
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