[OSKPROP] QoQ 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- 77.11%
YoY- 73.99%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 139,722 146,042 149,059 103,712 56,886 54,703 57,149 81.58%
PBT 29,071 28,099 30,050 16,525 8,541 7,928 12,350 77.04%
Tax -5,020 -11,581 -8,378 -4,971 -1,990 -1,874 -4,096 14.53%
NP 24,051 16,518 21,672 11,554 6,551 6,054 8,254 104.14%
-
NP to SH 22,865 17,798 20,086 11,236 6,344 4,797 8,215 97.99%
-
Tax Rate 17.27% 41.21% 27.88% 30.08% 23.30% 23.64% 33.17% -
Total Cost 115,671 129,524 127,387 92,158 50,335 48,649 48,895 77.63%
-
Net Worth 435,180 411,278 394,503 382,553 374,872 374,993 315,961 23.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 12,025 - 12,029 - 6,087 - -
Div Payout % - 67.57% - 107.07% - 126.90% - -
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 435,180 411,278 394,503 382,553 374,872 374,993 315,961 23.81%
NOSH 240,431 240,513 240,550 240,599 240,303 243,502 203,846 11.64%
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% 11.31% 14.54% 11.14% 11.52% 11.07% 14.44% -
ROE 5.25% 4.33% 5.09% 2.94% 1.69% 1.28% 2.60% -
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 60.72 61.97 43.11 23.67 22.47 28.04 62.62%
EPS 9.51 7.40 8.35 4.67 2.64 1.97 4.03 77.34%
DPS 0.00 5.00 0.00 5.00 0.00 2.50 0.00 -
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 44.14 45.05 31.34 17.19 16.53 17.27 81.60%
EPS 6.91 5.38 6.07 3.40 1.92 1.45 2.48 98.13%
DPS 0.00 3.63 0.00 3.64 0.00 1.84 0.00 -
NAPS 1.3152 1.2429 1.1922 1.1561 1.1329 1.1333 0.9549 23.81%
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 2.22 2.10 2.88 4.22 4.67 3.28 -8.73%
P/EPS 17.46 18.24 15.57 26.55 37.88 53.30 22.83 -16.38%
EY 5.73 5.48 6.42 3.77 2.64 1.88 4.38 19.63%
DY 0.00 3.70 0.00 4.03 0.00 2.38 0.00 -
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 2.42 2.16 3.34 4.82 4.27 3.39 -2.37%
P/EPS 19.98 19.86 16.05 30.84 43.18 48.73 23.57 -10.44%
EY 5.01 5.03 6.23 3.24 2.32 2.05 4.24 11.77%
DY 0.00 3.40 0.00 3.47 0.00 2.60 0.00 -
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