[OSKPROP] QoQ 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- 19.49%
YoY- 143.16%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 284,016 206,176 138,625 184,026 139,722 146,042 149,059 53.75%
PBT 56,596 42,323 27,191 37,918 29,071 28,099 30,050 52.56%
Tax -15,169 -11,044 -5,969 -9,659 -5,020 -11,581 -8,378 48.60%
NP 41,427 31,279 21,222 28,259 24,051 16,518 21,672 54.08%
-
NP to SH 48,343 30,108 21,549 27,322 22,865 17,798 20,086 79.69%
-
Tax Rate 26.80% 26.09% 21.95% 25.47% 17.27% 41.21% 27.88% -
Total Cost 242,589 174,897 117,403 155,767 115,671 129,524 127,387 53.69%
-
Net Worth 540,662 494,858 471,911 449,754 435,180 411,278 394,503 23.40%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 12,248 - 12,025 - 12,025 - -
Div Payout % - 40.68% - 44.01% - 67.57% - -
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 540,662 494,858 471,911 449,754 435,180 411,278 394,503 23.40%
NOSH 243,541 244,979 240,770 240,510 240,431 240,513 240,550 0.82%
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% 15.17% 15.31% 15.36% 17.21% 11.31% 14.54% -
ROE 8.94% 6.08% 4.57% 6.07% 5.25% 4.33% 5.09% -
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 84.16 57.58 76.51 58.11 60.72 61.97 52.48%
EPS 19.85 12.29 8.95 11.36 9.51 7.40 8.35 78.21%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
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 62.31 41.89 55.61 42.23 44.14 45.05 53.74%
EPS 14.61 9.10 6.51 8.26 6.91 5.38 6.07 79.69%
DPS 0.00 3.70 0.00 3.63 0.00 3.63 0.00 -
NAPS 1.6339 1.4955 1.4262 1.3592 1.3152 1.2429 1.1922 23.40%
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 2.38 4.55 2.55 2.86 2.22 2.10 -14.17%
P/EPS 9.82 16.27 29.27 17.17 17.46 18.24 15.57 -26.47%
EY 10.18 6.15 3.42 5.83 5.73 5.48 6.42 36.01%
DY 0.00 2.50 0.00 2.56 0.00 3.70 0.00 -
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 2.33 3.65 3.27 3.27 2.42 2.16 -18.83%
P/EPS 9.27 15.95 23.46 22.01 19.98 19.86 16.05 -30.66%
EY 10.79 6.27 4.26 4.54 5.01 5.03 6.23 44.26%
DY 0.00 2.55 0.00 2.00 0.00 3.40 0.00 -
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