[OSKPROP] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.39%
YoY- 271.02%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 138,625 184,026 139,722 146,042 149,059 103,712 56,886 80.99%
PBT 27,191 37,918 29,071 28,099 30,050 16,525 8,541 116.25%
Tax -5,969 -9,659 -5,020 -11,581 -8,378 -4,971 -1,990 107.84%
NP 21,222 28,259 24,051 16,518 21,672 11,554 6,551 118.78%
-
NP to SH 21,549 27,322 22,865 17,798 20,086 11,236 6,344 125.79%
-
Tax Rate 21.95% 25.47% 17.27% 41.21% 27.88% 30.08% 23.30% -
Total Cost 117,403 155,767 115,671 129,524 127,387 92,158 50,335 75.78%
-
Net Worth 471,911 449,754 435,180 411,278 394,503 382,553 374,872 16.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 12,025 - 12,025 - 12,029 - -
Div Payout % - 44.01% - 67.57% - 107.07% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 471,911 449,754 435,180 411,278 394,503 382,553 374,872 16.57%
NOSH 240,770 240,510 240,431 240,513 240,550 240,599 240,303 0.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.31% 15.36% 17.21% 11.31% 14.54% 11.14% 11.52% -
ROE 4.57% 6.07% 5.25% 4.33% 5.09% 2.94% 1.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.58 76.51 58.11 60.72 61.97 43.11 23.67 80.77%
EPS 8.95 11.36 9.51 7.40 8.35 4.67 2.64 125.50%
DPS 0.00 5.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 1.96 1.87 1.81 1.71 1.64 1.59 1.56 16.41%
Adjusted Per Share Value based on latest NOSH - 240,513
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.89 55.61 42.23 44.14 45.05 31.34 17.19 80.98%
EPS 6.51 8.26 6.91 5.38 6.07 3.40 1.92 125.52%
DPS 0.00 3.63 0.00 3.63 0.00 3.64 0.00 -
NAPS 1.4262 1.3592 1.3152 1.2429 1.1922 1.1561 1.1329 16.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.62 1.95 1.66 1.35 1.30 1.24 1.00 -
P/RPS 4.55 2.55 2.86 2.22 2.10 2.88 4.22 5.14%
P/EPS 29.27 17.17 17.46 18.24 15.57 26.55 37.88 -15.78%
EY 3.42 5.83 5.73 5.48 6.42 3.77 2.64 18.81%
DY 0.00 2.56 0.00 3.70 0.00 4.03 0.00 -
P/NAPS 1.34 1.04 0.92 0.79 0.79 0.78 0.64 63.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 14/08/14 22/05/14 18/02/14 18/11/13 26/08/13 10/05/13 -
Price 2.10 2.50 1.90 1.47 1.34 1.44 1.14 -
P/RPS 3.65 3.27 3.27 2.42 2.16 3.34 4.82 -16.90%
P/EPS 23.46 22.01 19.98 19.86 16.05 30.84 43.18 -33.39%
EY 4.26 4.54 5.01 5.03 6.23 3.24 2.32 49.89%
DY 0.00 2.00 0.00 3.40 0.00 3.47 0.00 -
P/NAPS 1.07 1.34 1.05 0.86 0.82 0.91 0.73 29.00%

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