[OSK] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -95.35%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 16,543 14,390 16,899 13,438 91,391 277,499 251,510 -83.62%
PBT 68,708 58,790 41,520 44,168 864,139 39,712 26,482 88.48%
Tax -9,757 -2,301 -1,811 -3,681 6,806 -9,557 -8,857 6.64%
NP 58,951 56,489 39,709 40,487 870,945 30,155 17,625 123.16%
-
NP to SH 58,951 56,489 39,709 40,487 869,953 26,330 14,914 149.36%
-
Tax Rate 14.20% 3.91% 4.36% 8.33% -0.79% 24.07% 33.45% -
Total Cost -42,408 -42,099 -22,810 -27,049 -779,554 247,344 233,885 -
-
Net Worth 2,594,231 2,548,303 2,498,761 2,489,272 2,440,478 1,519,783 1,500,960 43.87%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 48,399 - 24,212 - 24,211 48,400 23,900 59.85%
Div Payout % 82.10% - 60.98% - 2.78% 183.82% 160.26% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,594,231 2,548,303 2,498,761 2,489,272 2,440,478 1,519,783 1,500,960 43.87%
NOSH 967,996 968,936 968,512 968,588 968,443 968,014 956,025 0.83%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 356.35% 392.56% 234.98% 301.29% 952.99% 10.87% 7.01% -
ROE 2.27% 2.22% 1.59% 1.63% 35.65% 1.73% 0.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.71 1.49 1.74 1.39 9.44 28.67 26.31 -83.75%
EPS 6.09 5.83 4.10 4.18 89.83 2.72 1.56 147.31%
DPS 5.00 0.00 2.50 0.00 2.50 5.00 2.50 58.53%
NAPS 2.68 2.63 2.58 2.57 2.52 1.57 1.57 42.69%
Adjusted Per Share Value based on latest NOSH - 968,588
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.79 0.69 0.81 0.64 4.36 13.24 12.00 -83.61%
EPS 2.81 2.70 1.90 1.93 41.52 1.26 0.71 149.58%
DPS 2.31 0.00 1.16 0.00 1.16 2.31 1.14 59.92%
NAPS 1.2381 1.2162 1.1926 1.188 1.1647 0.7253 0.7163 43.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.65 1.65 1.65 1.47 1.44 1.41 1.40 -
P/RPS 96.55 111.10 94.56 105.96 15.26 4.92 5.32 586.96%
P/EPS 27.09 28.30 40.24 35.17 1.60 51.84 89.74 -54.90%
EY 3.69 3.53 2.48 2.84 62.38 1.93 1.11 122.25%
DY 3.03 0.00 1.52 0.00 1.74 3.55 1.79 41.89%
P/NAPS 0.62 0.63 0.64 0.57 0.57 0.90 0.89 -21.36%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 23/11/12 17/08/12 -
Price 1.60 1.62 1.56 1.72 1.44 1.46 1.55 -
P/RPS 93.62 109.08 89.41 123.97 15.26 5.09 5.89 528.99%
P/EPS 26.27 27.79 38.05 41.15 1.60 53.68 99.36 -58.70%
EY 3.81 3.60 2.63 2.43 62.38 1.86 1.01 141.74%
DY 3.13 0.00 1.60 0.00 1.74 3.42 1.61 55.57%
P/NAPS 0.60 0.62 0.60 0.67 0.57 0.93 0.99 -28.31%

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