[OSK] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[OSK] OSK HOLDINGS BHD

Announcement Date

24-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -2.51%

YoY- -55.96%

Quarter Report

OSKH -Qtrly Report 4Q16 (Final) (1).pdf

Latest QR

Upcoming QR

OSK's Result

OSK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,268,525	1,225,246	1,259,928	1,305,671	1,384,309	1,387,735	1,091,989	10.49%
YoY %	3.53%	-2.75%	-3.50%	-5.68%	-0.25%	27.08%	-	-
Horiz. %	116.17%	112.20%	115.38%	119.57%	126.77%	127.08%	100.00%	-
PBT	492,813	313,859	302,902	321,415	307,590	646,011	642,558	-16.19%
YoY %	57.02%	3.62%	-5.76%	4.49%	-52.39%	0.54%	-	-
Horiz. %	76.70%	48.85%	47.14%	50.02%	47.87%	100.54%	100.00%	-
Tax	-69,564	-66,332	-68,688	-69,383	-50,780	-55,075	-46,240	31.26%
YoY %	-4.87%	3.43%	1.00%	-36.63%	7.80%	-19.11%	-	-
Horiz. %	150.44%	143.45%	148.55%	150.05%	109.82%	119.11%	100.00%	-
NP	423,249	247,527	234,214	252,032	256,810	590,936	596,318	-20.41%
YoY %	70.99%	5.68%	-7.07%	-1.86%	-56.54%	-0.90%	-	-
Horiz. %	70.98%	41.51%	39.28%	42.26%	43.07%	99.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	415,954	244,021	231,926	247,278	253,638	578,710	585,593	-20.37%
YoY %	70.46%	5.22%	-6.21%	-2.51%	-56.17%	-1.18%	-	-
Horiz. %	71.03%	41.67%	39.61%	42.23%	43.31%	98.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.12%	21.13%	22.68%	21.59%	16.51%	8.53%	7.20%	-
YoY %	-33.18%	-6.83%	5.05%	30.77%	93.55%	18.47%	-	-
Horiz. %	196.11%	293.47%	315.00%	299.86%	229.31%	118.47%	100.00%	-
Total Cost	845,276	977,719	1,025,714	1,053,639	1,127,499	796,799	495,671	42.69%
YoY %	-13.55%	-4.68%	-2.65%	-6.55%	41.50%	60.75%	-	-
Horiz. %	170.53%	197.25%	206.93%	212.57%	227.47%	160.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,542,114	4,362,091	4,375,939	4,306,699	4,251,311	4,154,376	4,138,445	6.39%
YoY %	4.13%	-0.32%	1.61%	1.30%	2.33%	0.38%	-	-
Horiz. %	109.75%	105.40%	105.74%	104.07%	102.73%	100.38%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	103,859	103,859	103,859	103,859	69,251	69,251	200,932	-35.56%
YoY %	0.00%	0.00%	0.00%	49.97%	0.00%	-65.54%	-	-
Horiz. %	51.69%	51.69%	51.69%	51.69%	34.46%	34.46%	100.00%	-
Div Payout %	24.97%	42.56%	44.78%	42.00%	27.30%	11.97%	34.31%	-
YoY %	-41.33%	-4.96%	6.62%	53.85%	128.07%	-65.11%	-	-
Horiz. %	72.78%	124.05%	130.52%	122.41%	79.57%	34.89%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	4,542,114	4,362,091	4,375,939	4,306,699	4,251,311	4,154,376	4,138,445	6.39%
YoY %	4.13%	-0.32%	1.61%	1.30%	2.33%	0.38%	-	-
Horiz. %	109.75%	105.40%	105.74%	104.07%	102.73%	100.38%	100.00%	-
NOSH	1,402,890	1,402,890	1,402,000	1,402,890	1,402,890	1,402,890	1,384,095	0.90%
YoY %	0.00%	0.06%	-0.06%	0.00%	0.00%	1.36%	-	-
Horiz. %	101.36%	101.36%	101.29%	101.36%	101.36%	101.36%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	33.37%	20.20%	18.59%	19.30%	18.55%	42.58%	54.61%	-
YoY %	65.20%	8.66%	-3.68%	4.04%	-56.43%	-22.03%	-	-
Horiz. %	61.11%	36.99%	34.04%	35.34%	33.97%	77.97%	100.00%	-
ROE	9.16%	5.59%	5.30%	5.74%	5.97%	13.93%	14.15%	-
YoY %	63.86%	5.47%	-7.67%	-3.85%	-57.14%	-1.55%	-	-
Horiz. %	64.73%	39.51%	37.46%	40.57%	42.19%	98.45%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	91.60	88.48	90.98	94.29	99.97	100.21	78.90	10.45%
YoY %	3.53%	-2.75%	-3.51%	-5.68%	-0.24%	27.01%	-	-
Horiz. %	116.10%	112.14%	115.31%	119.51%	126.70%	127.01%	100.00%	-
EPS	30.04	17.62	16.75	17.86	18.32	41.79	42.31	-20.39%
YoY %	70.49%	5.19%	-6.22%	-2.51%	-56.16%	-1.23%	-	-
Horiz. %	71.00%	41.65%	39.59%	42.21%	43.30%	98.77%	100.00%	-
DPS	7.50	7.50	7.50	7.50	5.00	5.00	14.52	-35.59%
YoY %	0.00%	0.00%	0.00%	50.00%	0.00%	-65.56%	-	-
Horiz. %	51.65%	51.65%	51.65%	51.65%	34.44%	34.44%	100.00%	-
NAPS	3.28	3.15	3.16	3.11	3.07	3.00	2.99	6.35%
YoY %	4.13%	-0.32%	1.61%	1.30%	2.33%	0.33%	-	-
Horiz. %	109.70%	105.35%	105.69%	104.01%	102.68%	100.33%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,402,890
RPS	60.54	58.48	60.13	62.31	66.07	66.23	52.12	10.48%
YoY %	3.52%	-2.74%	-3.50%	-5.69%	-0.24%	27.07%	-	-
Horiz. %	116.16%	112.20%	115.37%	119.55%	126.77%	127.07%	100.00%	-
EPS	19.85	11.65	11.07	11.80	12.11	27.62	27.95	-20.38%
YoY %	70.39%	5.24%	-6.19%	-2.56%	-56.15%	-1.18%	-	-
Horiz. %	71.02%	41.68%	39.61%	42.22%	43.33%	98.82%	100.00%	-
DPS	4.96	4.96	4.96	4.96	3.31	3.31	9.59	-35.54%
YoY %	0.00%	0.00%	0.00%	49.85%	0.00%	-65.48%	-	-
Horiz. %	51.72%	51.72%	51.72%	51.72%	34.52%	34.52%	100.00%	-
NAPS	2.1678	2.0818	2.0885	2.0554	2.029	1.9827	1.9751	6.39%
YoY %	4.13%	-0.32%	1.61%	1.30%	2.34%	0.38%	-	-
Horiz. %	109.76%	105.40%	105.74%	104.07%	102.73%	100.38%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.60	1.62	1.58	1.40	1.58	1.59	1.68	-
P/RPS	1.75	1.83	1.74	1.48	1.58	1.59	2.13	-12.26%
YoY %	-4.37%	5.17%	17.57%	-6.33%	-0.63%	-25.35%	-	-
Horiz. %	82.16%	85.92%	81.69%	69.48%	74.18%	74.65%	100.00%	-
P/EPS	5.33	9.19	9.43	7.84	8.63	3.80	3.97	21.67%
YoY %	-42.00%	-2.55%	20.28%	-9.15%	127.11%	-4.28%	-	-
Horiz. %	134.26%	231.49%	237.53%	197.48%	217.38%	95.72%	100.00%	-
EY	18.77	10.88	10.60	12.75	11.59	26.28	25.18	-17.77%
YoY %	72.52%	2.64%	-16.86%	10.01%	-55.90%	4.37%	-	-
Horiz. %	74.54%	43.21%	42.10%	50.64%	46.03%	104.37%	100.00%	-
DY	4.69	4.63	4.75	5.36	3.16	3.15	8.64	-33.43%
YoY %	1.30%	-2.53%	-11.38%	69.62%	0.32%	-63.54%	-	-
Horiz. %	54.28%	53.59%	54.98%	62.04%	36.57%	36.46%	100.00%	-
P/NAPS	0.49	0.51	0.50	0.45	0.51	0.53	0.56	-8.50%
YoY %	-3.92%	2.00%	11.11%	-11.76%	-3.77%	-5.36%	-	-
Horiz. %	87.50%	91.07%	89.29%	80.36%	91.07%	94.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	27/11/17	29/08/17	25/05/17	24/02/17	30/11/16	30/08/16	31/05/16	-
Price	1.06	1.60	1.63	1.50	1.53	1.56	1.59	-
P/RPS	1.16	1.81	1.79	1.59	1.53	1.56	2.02	-30.88%
YoY %	-35.91%	1.12%	12.58%	3.92%	-1.92%	-22.77%	-	-
Horiz. %	57.43%	89.60%	88.61%	78.71%	75.74%	77.23%	100.00%	-
P/EPS	3.53	9.08	9.73	8.40	8.35	3.73	3.76	-4.11%
YoY %	-61.12%	-6.68%	15.83%	0.60%	123.86%	-0.80%	-	-
Horiz. %	93.88%	241.49%	258.78%	223.40%	222.07%	99.20%	100.00%	-
EY	28.34	11.01	10.27	11.90	11.97	26.79	26.61	4.28%
YoY %	157.40%	7.21%	-13.70%	-0.58%	-55.32%	0.68%	-	-
Horiz. %	106.50%	41.38%	38.59%	44.72%	44.98%	100.68%	100.00%	-
DY	7.08	4.69	4.60	5.00	3.27	3.21	9.13	-15.58%
YoY %	50.96%	1.96%	-8.00%	52.91%	1.87%	-64.84%	-	-
Horiz. %	77.55%	51.37%	50.38%	54.76%	35.82%	35.16%	100.00%	-
P/NAPS	0.32	0.51	0.52	0.48	0.50	0.52	0.53	-28.54%
YoY %	-37.25%	-1.92%	8.33%	-4.00%	-3.85%	-1.89%	-	-
Horiz. %	60.38%	96.23%	98.11%	90.57%	94.34%	98.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos