[OSKPROP] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 177.11%
YoY- -5.02%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 139,722 455,699 309,657 160,598 56,886 215,605 160,902 -8.98%
PBT 29,071 83,215 55,116 25,066 8,541 50,368 42,440 -22.31%
Tax -5,020 -26,920 -15,339 -6,961 -1,990 -13,641 -11,767 -43.35%
NP 24,051 56,295 39,777 18,105 6,551 36,727 30,673 -14.98%
-
NP to SH 22,865 55,464 37,666 17,580 6,344 31,521 26,724 -9.88%
-
Tax Rate 17.27% 32.35% 27.83% 27.77% 23.30% 27.08% 27.73% -
Total Cost 115,671 399,404 269,880 142,493 50,335 178,878 130,229 -7.60%
-
Net Worth 435,180 411,289 394,458 382,383 374,872 316,649 299,077 28.43%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 24,052 12,026 12,024 - 15,421 9,647 -
Div Payout % - 43.37% 31.93% 68.40% - 48.92% 36.10% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 435,180 411,289 394,458 382,383 374,872 316,649 299,077 28.43%
NOSH 240,431 240,520 240,523 240,492 240,303 205,616 192,953 15.81%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.21% 12.35% 12.85% 11.27% 11.52% 17.03% 19.06% -
ROE 5.25% 13.49% 9.55% 4.60% 1.69% 9.95% 8.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 58.11 189.46 128.74 66.78 23.67 104.86 83.39 -21.41%
EPS 9.51 23.06 15.66 7.31 2.64 15.33 13.85 -22.18%
DPS 0.00 10.00 5.00 5.00 0.00 7.50 5.00 -
NAPS 1.81 1.71 1.64 1.59 1.56 1.54 1.55 10.90%
Adjusted Per Share Value based on latest NOSH - 240,599
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.23 137.72 93.58 48.53 17.19 65.16 48.63 -8.98%
EPS 6.91 16.76 11.38 5.31 1.92 9.53 8.08 -9.91%
DPS 0.00 7.27 3.63 3.63 0.00 4.66 2.92 -
NAPS 1.3152 1.243 1.1921 1.1556 1.1329 0.957 0.9038 28.44%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.66 1.35 1.30 1.24 1.00 1.05 0.92 -
P/RPS 2.86 0.71 1.01 1.86 4.22 1.00 1.10 89.19%
P/EPS 17.46 5.85 8.30 16.96 37.88 6.85 6.64 90.62%
EY 5.73 17.08 12.05 5.90 2.64 14.60 15.05 -47.50%
DY 0.00 7.41 3.85 4.03 0.00 7.14 5.43 -
P/NAPS 0.92 0.79 0.79 0.78 0.64 0.68 0.59 34.50%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 18/02/14 18/11/13 26/08/13 10/05/13 07/02/13 08/11/12 -
Price 1.90 1.47 1.34 1.44 1.14 0.96 0.95 -
P/RPS 3.27 0.78 1.04 2.16 4.82 0.92 1.14 102.01%
P/EPS 19.98 6.37 8.56 19.70 43.18 6.26 6.86 104.07%
EY 5.01 15.69 11.69 5.08 2.32 15.97 14.58 -50.97%
DY 0.00 6.80 3.73 3.47 0.00 7.81 5.26 -
P/NAPS 1.05 0.86 0.82 0.91 0.73 0.62 0.61 43.67%

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