[OSK] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 11.68%
YoY- -4.64%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,126,101 1,147,077 1,247,384 1,154,745 1,085,511 1,041,498 1,037,552 5.59%
PBT 464,641 476,854 498,583 451,504 410,832 424,155 429,367 5.38%
Tax -62,811 -75,644 -71,599 -68,583 -67,816 -47,085 -49,220 17.59%
NP 401,830 401,210 426,984 382,921 343,016 377,070 380,147 3.75%
-
NP to SH 398,227 397,359 422,676 378,986 339,342 372,060 374,432 4.18%
-
Tax Rate 13.52% 15.86% 14.36% 15.19% 16.51% 11.10% 11.46% -
Total Cost 724,271 745,867 820,400 771,824 742,495 664,428 657,405 6.65%
-
Net Worth 5,464,575 5,382,091 5,382,091 5,320,228 5,219,657 5,177,207 5,177,032 3.65%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 103,105 81,550 81,550 81,637 81,637 83,012 83,012 15.50%
Div Payout % 25.89% 20.52% 19.29% 21.54% 24.06% 22.31% 22.17% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 5,464,575 5,382,091 5,382,091 5,320,228 5,219,657 5,177,207 5,177,032 3.65%
NOSH 2,095,301 2,095,301 2,095,301 2,095,301 2,095,301 2,095,301 2,095,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 35.68% 34.98% 34.23% 33.16% 31.60% 36.20% 36.64% -
ROE 7.29% 7.38% 7.85% 7.12% 6.50% 7.19% 7.23% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 54.61 55.63 60.49 56.00 53.45 50.90 50.10 5.89%
EPS 19.31 19.27 20.50 18.38 16.71 18.18 18.08 4.47%
DPS 5.00 4.00 4.00 4.00 4.00 4.00 4.00 15.99%
NAPS 2.65 2.61 2.61 2.58 2.57 2.53 2.50 3.94%
Adjusted Per Share Value based on latest NOSH - 2,095,301
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 53.74 54.75 59.53 55.11 51.81 49.71 49.52 5.58%
EPS 19.01 18.96 20.17 18.09 16.20 17.76 17.87 4.19%
DPS 4.92 3.89 3.89 3.90 3.90 3.96 3.96 15.52%
NAPS 2.608 2.5686 2.5686 2.5391 2.4911 2.4709 2.4708 3.65%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.87 0.855 0.85 0.99 0.90 0.73 0.805 -
P/RPS 1.59 1.54 1.41 1.77 1.68 1.43 1.61 -0.82%
P/EPS 4.51 4.44 4.15 5.39 5.39 4.01 4.45 0.89%
EY 22.20 22.54 24.11 18.56 18.56 24.91 22.46 -0.77%
DY 5.75 4.68 4.71 4.04 4.44 5.48 4.97 10.17%
P/NAPS 0.33 0.33 0.33 0.38 0.35 0.29 0.32 2.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 27/08/21 27/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.89 0.855 0.89 0.885 0.85 0.825 0.77 -
P/RPS 1.63 1.54 1.47 1.58 1.59 1.62 1.54 3.84%
P/EPS 4.61 4.44 4.34 4.82 5.09 4.54 4.26 5.38%
EY 21.70 22.54 23.03 20.77 19.66 22.04 23.48 -5.10%
DY 5.62 4.68 4.49 4.52 4.71 4.85 5.19 5.43%
P/NAPS 0.34 0.33 0.34 0.34 0.33 0.33 0.31 6.33%

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