[OSK] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -72.06%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 351,240 252,895 282,540 277,437 314,453 274,845 302,544 10.45%
PBT 72,617 65,967 94,840 109,773 243,339 65,241 66,827 5.69%
Tax -8,826 -9,455 -18,458 -49,156 -11,664 -8,180 -12,574 -21.00%
NP 63,791 56,512 76,382 60,617 231,675 57,061 54,253 11.39%
-
NP to SH 63,522 55,299 75,017 63,378 226,828 55,745 54,268 11.05%
-
Tax Rate 12.15% 14.33% 19.46% 44.78% 4.79% 12.54% 18.82% -
Total Cost 287,449 196,383 206,158 216,820 82,778 217,784 248,291 10.24%
-
Net Worth 4,528,296 4,424,436 4,445,208 4,549,057 4,542,114 4,362,091 4,375,939 2.30%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 41,544 - 72,701 - 34,619 - -
Div Payout % - 75.13% - 114.71% - 62.10% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 4,528,296 4,424,436 4,445,208 4,549,057 4,542,114 4,362,091 4,375,939 2.30%
NOSH 2,095,000 2,095,000 2,095,000 2,095,000 1,402,890 1,402,890 1,402,890 30.61%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.16% 22.35% 27.03% 21.85% 73.68% 20.76% 17.93% -
ROE 1.40% 1.25% 1.69% 1.39% 4.99% 1.28% 1.24% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 16.91 12.17 13.60 13.36 22.71 19.85 21.85 -15.69%
EPS 3.06 2.66 3.61 3.05 16.38 4.03 3.92 -15.20%
DPS 0.00 2.00 0.00 3.50 0.00 2.50 0.00 -
NAPS 2.18 2.13 2.14 2.19 3.28 3.15 3.16 -21.90%
Adjusted Per Share Value based on latest NOSH - 2,095,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 16.76 12.07 13.48 13.24 15.01 13.12 14.44 10.43%
EPS 3.03 2.64 3.58 3.02 10.83 2.66 2.59 11.01%
DPS 0.00 1.98 0.00 3.47 0.00 1.65 0.00 -
NAPS 2.1612 2.1116 2.1215 2.1711 2.1678 2.0818 2.0885 2.30%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.96 0.975 1.00 1.07 1.60 1.62 1.58 -
P/RPS 5.68 8.01 7.35 8.01 7.05 8.16 7.23 -14.84%
P/EPS 31.39 36.62 27.69 35.07 9.77 40.24 40.32 -15.35%
EY 3.19 2.73 3.61 2.85 10.24 2.48 2.48 18.25%
DY 0.00 2.05 0.00 3.27 0.00 1.54 0.00 -
P/NAPS 0.44 0.46 0.47 0.49 0.49 0.51 0.50 -8.16%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 30/08/18 31/05/18 28/02/18 27/11/17 29/08/17 25/05/17 -
Price 0.895 0.995 0.92 1.04 1.06 1.60 1.63 -
P/RPS 5.29 8.17 6.76 7.79 4.67 8.06 7.46 -20.46%
P/EPS 29.27 37.38 25.47 34.09 6.47 39.75 41.59 -20.86%
EY 3.42 2.68 3.93 2.93 15.45 2.52 2.40 26.60%
DY 0.00 2.01 0.00 3.37 0.00 1.56 0.00 -
P/NAPS 0.41 0.47 0.43 0.47 0.32 0.51 0.52 -14.64%

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