[OSK] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 42.26%
YoY- 114.54%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,768 15,116 16,543 14,390 16,899 13,438 91,391 -70.43%
PBT 56,573 44,860 68,708 58,790 41,520 44,168 864,139 -83.83%
Tax -3,421 -3,179 -9,757 -2,301 -1,811 -3,681 6,806 -
NP 53,152 41,681 58,951 56,489 39,709 40,487 870,945 -84.57%
-
NP to SH 53,152 41,681 58,951 56,489 39,709 40,487 869,953 -84.56%
-
Tax Rate 6.05% 7.09% 14.20% 3.91% 4.36% 8.33% -0.79% -
Total Cost -38,384 -26,565 -42,408 -42,099 -22,810 -27,049 -779,554 -86.63%
-
Net Worth 2,614,812 2,640,119 2,594,231 2,548,303 2,498,761 2,489,272 2,440,478 4.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 23,771 - 48,399 - 24,212 - 24,211 -1.21%
Div Payout % 44.72% - 82.10% - 60.98% - 2.78% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,614,812 2,640,119 2,594,231 2,548,303 2,498,761 2,489,272 2,440,478 4.72%
NOSH 950,840 967,076 967,996 968,936 968,512 968,588 968,443 -1.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 359.91% 275.74% 356.35% 392.56% 234.98% 301.29% 952.99% -
ROE 2.03% 1.58% 2.27% 2.22% 1.59% 1.63% 35.65% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.55 1.56 1.71 1.49 1.74 1.39 9.44 -70.11%
EPS 5.59 4.31 6.09 5.83 4.10 4.18 89.83 -84.37%
DPS 2.50 0.00 5.00 0.00 2.50 0.00 2.50 0.00%
NAPS 2.75 2.73 2.68 2.63 2.58 2.57 2.52 6.01%
Adjusted Per Share Value based on latest NOSH - 968,936
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.70 0.72 0.79 0.69 0.81 0.64 4.36 -70.55%
EPS 2.54 1.99 2.81 2.70 1.90 1.93 41.52 -84.55%
DPS 1.13 0.00 2.31 0.00 1.16 0.00 1.16 -1.73%
NAPS 1.2479 1.26 1.2381 1.2162 1.1926 1.188 1.1647 4.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.79 1.67 1.65 1.65 1.65 1.47 1.44 -
P/RPS 115.25 106.84 96.55 111.10 94.56 105.96 15.26 286.36%
P/EPS 32.02 38.75 27.09 28.30 40.24 35.17 1.60 641.16%
EY 3.12 2.58 3.69 3.53 2.48 2.84 62.38 -86.49%
DY 1.40 0.00 3.03 0.00 1.52 0.00 1.74 -13.52%
P/NAPS 0.65 0.61 0.62 0.63 0.64 0.57 0.57 9.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 2.27 1.70 1.60 1.62 1.56 1.72 1.44 -
P/RPS 146.15 108.76 93.62 109.08 89.41 123.97 15.26 352.85%
P/EPS 40.61 39.44 26.27 27.79 38.05 41.15 1.60 768.78%
EY 2.46 2.54 3.81 3.60 2.63 2.43 62.38 -88.48%
DY 1.10 0.00 3.13 0.00 1.60 0.00 1.74 -26.40%
P/NAPS 0.83 0.62 0.60 0.62 0.60 0.67 0.57 28.55%

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