[OSKPROP] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 28.47%
YoY- 260.42%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 206,176 138,625 184,026 139,722 146,042 149,059 103,712 57.90%
PBT 42,323 27,191 37,918 29,071 28,099 30,050 16,525 86.87%
Tax -11,044 -5,969 -9,659 -5,020 -11,581 -8,378 -4,971 70.01%
NP 31,279 21,222 28,259 24,051 16,518 21,672 11,554 93.89%
-
NP to SH 30,108 21,549 27,322 22,865 17,798 20,086 11,236 92.57%
-
Tax Rate 26.09% 21.95% 25.47% 17.27% 41.21% 27.88% 30.08% -
Total Cost 174,897 117,403 155,767 115,671 129,524 127,387 92,158 53.10%
-
Net Worth 494,858 471,911 449,754 435,180 411,278 394,503 382,553 18.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,248 - 12,025 - 12,025 - 12,029 1.20%
Div Payout % 40.68% - 44.01% - 67.57% - 107.07% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 494,858 471,911 449,754 435,180 411,278 394,503 382,553 18.66%
NOSH 244,979 240,770 240,510 240,431 240,513 240,550 240,599 1.20%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.17% 15.31% 15.36% 17.21% 11.31% 14.54% 11.14% -
ROE 6.08% 4.57% 6.07% 5.25% 4.33% 5.09% 2.94% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 84.16 57.58 76.51 58.11 60.72 61.97 43.11 56.01%
EPS 12.29 8.95 11.36 9.51 7.40 8.35 4.67 90.27%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 5.00 0.00%
NAPS 2.02 1.96 1.87 1.81 1.71 1.64 1.59 17.25%
Adjusted Per Share Value based on latest NOSH - 240,431
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 62.31 41.89 55.61 42.23 44.14 45.05 31.34 57.91%
EPS 9.10 6.51 8.26 6.91 5.38 6.07 3.40 92.42%
DPS 3.70 0.00 3.63 0.00 3.63 0.00 3.64 1.09%
NAPS 1.4955 1.4262 1.3592 1.3152 1.2429 1.1922 1.1561 18.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.00 2.62 1.95 1.66 1.35 1.30 1.24 -
P/RPS 2.38 4.55 2.55 2.86 2.22 2.10 2.88 -11.90%
P/EPS 16.27 29.27 17.17 17.46 18.24 15.57 26.55 -27.78%
EY 6.15 3.42 5.83 5.73 5.48 6.42 3.77 38.45%
DY 2.50 0.00 2.56 0.00 3.70 0.00 4.03 -27.19%
P/NAPS 0.99 1.34 1.04 0.92 0.79 0.79 0.78 17.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 06/11/14 14/08/14 22/05/14 18/02/14 18/11/13 26/08/13 -
Price 1.96 2.10 2.50 1.90 1.47 1.34 1.44 -
P/RPS 2.33 3.65 3.27 3.27 2.42 2.16 3.34 -21.29%
P/EPS 15.95 23.46 22.01 19.98 19.86 16.05 30.84 -35.49%
EY 6.27 4.26 4.54 5.01 5.03 6.23 3.24 55.10%
DY 2.55 0.00 2.00 0.00 3.40 0.00 3.47 -18.52%
P/NAPS 0.97 1.07 1.34 1.05 0.86 0.82 0.91 4.33%

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