[OSKPROP] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 119.49%
YoY- 185.48%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 284,016 668,549 462,373 323,748 139,722 455,699 309,657 -5.60%
PBT 56,596 136,503 94,180 66,989 29,071 83,215 55,116 1.78%
Tax -15,169 -31,692 -20,648 -14,679 -5,020 -26,920 -15,339 -0.74%
NP 41,427 104,811 73,532 52,310 24,051 56,295 39,777 2.74%
-
NP to SH 48,343 101,844 71,736 50,187 22,865 55,464 37,666 18.11%
-
Tax Rate 26.80% 23.22% 21.92% 21.91% 17.27% 32.35% 27.83% -
Total Cost 242,589 563,738 388,841 271,438 115,671 399,404 269,880 -6.86%
-
Net Worth 540,662 487,038 471,662 449,902 435,180 411,289 394,458 23.41%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 24,110 12,032 12,029 - 24,052 12,026 -
Div Payout % - 23.67% 16.77% 23.97% - 43.37% 31.93% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 540,662 487,038 471,662 449,902 435,180 411,289 394,458 23.41%
NOSH 243,541 241,107 240,644 240,589 240,431 240,520 240,523 0.83%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.59% 15.68% 15.90% 16.16% 17.21% 12.35% 12.85% -
ROE 8.94% 20.91% 15.21% 11.16% 5.25% 13.49% 9.55% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 116.62 277.28 192.14 134.56 58.11 189.46 128.74 -6.38%
EPS 19.85 42.24 29.81 20.86 9.51 23.06 15.66 17.14%
DPS 0.00 10.00 5.00 5.00 0.00 10.00 5.00 -
NAPS 2.22 2.02 1.96 1.87 1.81 1.71 1.64 22.39%
Adjusted Per Share Value based on latest NOSH - 240,510
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 85.83 202.04 139.73 97.84 42.23 137.72 93.58 -5.60%
EPS 14.61 30.78 21.68 15.17 6.91 16.76 11.38 18.14%
DPS 0.00 7.29 3.64 3.64 0.00 7.27 3.63 -
NAPS 1.6339 1.4719 1.4254 1.3597 1.3152 1.243 1.1921 23.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.95 2.00 2.62 1.95 1.66 1.35 1.30 -
P/RPS 1.67 0.72 1.36 1.45 2.86 0.71 1.01 39.87%
P/EPS 9.82 4.73 8.79 9.35 17.46 5.85 8.30 11.87%
EY 10.18 21.12 11.38 10.70 5.73 17.08 12.05 -10.64%
DY 0.00 5.00 1.91 2.56 0.00 7.41 3.85 -
P/NAPS 0.88 0.99 1.34 1.04 0.92 0.79 0.79 7.46%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 12/02/15 06/11/14 14/08/14 22/05/14 18/02/14 18/11/13 -
Price 1.84 1.96 2.10 2.50 1.90 1.47 1.34 -
P/RPS 1.58 0.71 1.09 1.86 3.27 0.78 1.04 32.18%
P/EPS 9.27 4.64 7.04 11.98 19.98 6.37 8.56 5.46%
EY 10.79 21.55 14.20 8.34 5.01 15.69 11.69 -5.20%
DY 0.00 5.10 2.38 2.00 0.00 6.80 3.73 -
P/NAPS 0.83 0.97 1.07 1.34 1.05 0.86 0.82 0.81%

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