[OSKPROP] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[OSKPROP] OSK PROPERTY HOLDINGS BHD

Announcement Date

21-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -81.59%

YoY- -93.1%

Quarter Report

OSKPROP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	133,935	111,816	93,591	63,456	77,864	64,861	115,473	2.50%
YoY %	19.78%	19.47%	47.49%	-18.50%	20.05%	-43.83%	-	-
Horiz. %	115.99%	96.83%	81.05%	54.95%	67.43%	56.17%	100.00%	-
PBT	11,659	14,849	6,987	1,694	10,489	7,318	11,157	0.73%
YoY %	-21.48%	112.52%	312.46%	-83.85%	43.33%	-34.41%	-	-
Horiz. %	104.50%	133.09%	62.62%	15.18%	94.01%	65.59%	100.00%	-
Tax	-4,593	-4,669	-1,825	-1,131	-2,325	-3,605	-3,373	5.27%
YoY %	1.63%	-155.84%	-61.36%	51.35%	35.51%	-6.88%	-	-
Horiz. %	136.17%	138.42%	54.11%	33.53%	68.93%	106.88%	100.00%	-
NP	7,066	10,180	5,162	563	8,164	3,713	7,784	-1.59%
YoY %	-30.59%	97.21%	816.87%	-93.10%	119.88%	-52.30%	-	-
Horiz. %	90.78%	130.78%	66.32%	7.23%	104.88%	47.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,284	10,253	5,234	563	8,164	3,713	7,784	-9.46%
YoY %	-58.22%	95.89%	829.66%	-93.10%	119.88%	-52.30%	-	-
Horiz. %	55.04%	131.72%	67.24%	7.23%	104.88%	47.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.39%	31.44%	26.12%	66.77%	22.17%	49.26%	30.23%	-
YoY %	25.29%	20.37%	-60.88%	201.17%	-54.99%	62.95%	-	-
Horiz. %	130.30%	104.00%	86.40%	220.87%	73.34%	162.95%	100.00%	-
Total Cost	126,869	101,636	88,429	62,893	69,700	61,148	107,689	2.76%
YoY %	24.83%	14.94%	40.60%	-9.77%	13.99%	-43.22%	-	-
Horiz. %	117.81%	94.38%	82.12%	58.40%	64.72%	56.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,940	316,577	316,233	213,675	214,725	220,536	206,999	7.52%
YoY %	1.06%	0.11%	48.00%	-0.49%	-2.63%	6.54%	-	-
Horiz. %	154.56%	152.94%	152.77%	103.23%	103.73%	106.54%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	4,655	3,847	5,882	4,663	9,822	5,000	7,464	-7.56%
YoY %	21.00%	-34.60%	26.14%	-52.52%	96.44%	-33.01%	-	-
Horiz. %	62.37%	51.54%	78.80%	62.47%	131.59%	66.99%	100.00%	-
Div Payout %	108.67%	37.53%	112.39%	828.32%	120.31%	134.69%	95.90%	-
YoY %	189.56%	-66.61%	-86.43%	588.49%	-10.68%	40.45%	-	-
Horiz. %	113.32%	39.13%	117.19%	863.73%	125.45%	140.45%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	319,940	316,577	316,233	213,675	214,725	220,536	206,999	7.52%
YoY %	1.06%	0.11%	48.00%	-0.49%	-2.63%	6.54%	-	-
Horiz. %	154.56%	152.94%	152.77%	103.23%	103.73%	106.54%	100.00%	-
NOSH	188,200	187,323	198,888	96,250	93,359	100,243	99,999	11.10%
YoY %	0.47%	-5.81%	106.64%	3.10%	-6.87%	0.24%	-	-
Horiz. %	188.20%	187.32%	198.89%	96.25%	93.36%	100.24%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	5.28%	9.10%	5.52%	0.89%	10.48%	5.72%	6.74%	-
YoY %	-41.98%	64.86%	520.22%	-91.51%	83.22%	-15.13%	-	-
Horiz. %	78.34%	135.01%	81.90%	13.20%	155.49%	84.87%	100.00%	-
ROE	1.34%	3.24%	1.66%	0.26%	3.80%	1.68%	3.76%	-
YoY %	-58.64%	95.18%	538.46%	-93.16%	126.19%	-55.32%	-	-
Horiz. %	35.64%	86.17%	44.15%	6.91%	101.06%	44.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	71.17	59.69	47.06	65.93	83.40	64.70	115.47	-7.74%
YoY %	19.23%	26.84%	-28.62%	-20.95%	28.90%	-43.97%	-	-
Horiz. %	61.64%	51.69%	40.76%	57.10%	72.23%	56.03%	100.00%	-
EPS	2.28	5.47	2.63	0.58	8.74	3.70	7.78	-18.49%
YoY %	-58.32%	107.98%	353.45%	-93.36%	136.22%	-52.44%	-	-
Horiz. %	29.31%	70.31%	33.80%	7.46%	112.34%	47.56%	100.00%	-
DPS	2.47	2.05	2.96	4.85	10.52	5.00	7.50	-16.89%
YoY %	20.49%	-30.74%	-38.97%	-53.90%	110.40%	-33.33%	-	-
Horiz. %	32.93%	27.33%	39.47%	64.67%	140.27%	66.67%	100.00%	-
NAPS	1.70	1.69	1.59	2.22	2.30	2.20	2.07	-3.22%
YoY %	0.59%	6.29%	-28.38%	-3.48%	4.55%	6.28%	-	-
Horiz. %	82.13%	81.64%	76.81%	107.25%	111.11%	106.28%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 96,250
RPS	40.48	33.79	28.28	19.18	23.53	19.60	34.90	2.50%
YoY %	19.80%	19.48%	47.45%	-18.49%	20.05%	-43.84%	-	-
Horiz. %	115.99%	96.82%	81.03%	54.96%	67.42%	56.16%	100.00%	-
EPS	1.29	3.10	1.58	0.17	2.47	1.12	2.35	-9.50%
YoY %	-58.39%	96.20%	829.41%	-93.12%	120.54%	-52.34%	-	-
Horiz. %	54.89%	131.91%	67.23%	7.23%	105.11%	47.66%	100.00%	-
DPS	1.41	1.16	1.78	1.41	2.97	1.51	2.26	-7.55%
YoY %	21.55%	-34.83%	26.24%	-52.53%	96.69%	-33.19%	-	-
Horiz. %	62.39%	51.33%	78.76%	62.39%	131.42%	66.81%	100.00%	-
NAPS	0.9669	0.9567	0.9557	0.6458	0.6489	0.6665	0.6256	7.52%
YoY %	1.07%	0.10%	47.99%	-0.48%	-2.64%	6.54%	-	-
Horiz. %	154.56%	152.93%	152.77%	103.23%	103.72%	106.54%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.58	0.35	0.75	1.30	1.24	0.95	1.50	-
P/RPS	0.81	0.59	1.59	1.97	1.49	1.47	1.30	-7.57%
YoY %	37.29%	-62.89%	-19.29%	32.21%	1.36%	13.08%	-	-
Horiz. %	62.31%	45.38%	122.31%	151.54%	114.62%	113.08%	100.00%	-
P/EPS	25.48	6.39	28.50	222.25	14.18	25.65	19.27	4.76%
YoY %	298.75%	-77.58%	-87.18%	1,467.35%	-44.72%	33.11%	-	-
Horiz. %	132.23%	33.16%	147.90%	1,153.35%	73.59%	133.11%	100.00%	-
EY	3.92	15.64	3.51	0.45	7.05	3.90	5.19	-4.56%
YoY %	-74.94%	345.58%	680.00%	-93.62%	80.77%	-24.86%	-	-
Horiz. %	75.53%	301.35%	67.63%	8.67%	135.84%	75.14%	100.00%	-
DY	4.26	5.87	3.94	3.73	8.48	5.26	5.00	-2.63%
YoY %	-27.43%	48.98%	5.63%	-56.01%	61.22%	5.20%	-	-
Horiz. %	85.20%	117.40%	78.80%	74.60%	169.60%	105.20%	100.00%	-
P/NAPS	0.34	0.21	0.47	0.59	0.54	0.43	0.72	-11.74%
YoY %	61.90%	-55.32%	-20.34%	9.26%	25.58%	-40.28%	-	-
Horiz. %	47.22%	29.17%	65.28%	81.94%	75.00%	59.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	17/05/10	18/05/09	28/05/08	21/05/07	24/05/06	04/05/05	29/04/04	-
Price	0.54	0.51	0.75	1.15	1.28	0.88	1.34	-
P/RPS	0.76	0.85	1.59	1.74	1.53	1.36	1.16	-6.80%
YoY %	-10.59%	-46.54%	-8.62%	13.73%	12.50%	17.24%	-	-
Horiz. %	65.52%	73.28%	137.07%	150.00%	131.90%	117.24%	100.00%	-
P/EPS	23.72	9.32	28.50	196.60	14.64	23.76	17.21	5.49%
YoY %	154.51%	-67.30%	-85.50%	1,242.90%	-38.38%	38.06%	-	-
Horiz. %	137.83%	54.15%	165.60%	1,142.36%	85.07%	138.06%	100.00%	-
EY	4.22	10.73	3.51	0.51	6.83	4.21	5.81	-5.18%
YoY %	-60.67%	205.70%	588.24%	-92.53%	62.23%	-27.54%	-	-
Horiz. %	72.63%	184.68%	60.41%	8.78%	117.56%	72.46%	100.00%	-
DY	4.58	4.03	3.94	4.21	8.22	5.68	5.60	-3.29%
YoY %	13.65%	2.28%	-6.41%	-48.78%	44.72%	1.43%	-	-
Horiz. %	81.79%	71.96%	70.36%	75.18%	146.79%	101.43%	100.00%	-
P/NAPS	0.32	0.30	0.47	0.52	0.56	0.40	0.65	-11.13%
YoY %	6.67%	-36.17%	-9.62%	-7.14%	40.00%	-38.46%	-	-
Horiz. %	49.23%	46.15%	72.31%	80.00%	86.15%	61.54%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos