[OSK] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -27.89%
YoY- -8.44%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 55,126 59,768 60,674 1,076,392 1,093,430 909,804 709,240 -34.66%
PBT 196,664 202,866 171,376 167,608 183,424 164,178 142,556 5.50%
Tax -7,300 -13,200 -10,984 -55,052 -51,798 -46,832 -46,796 -26.61%
NP 189,364 189,666 160,392 112,556 131,626 117,346 95,760 12.02%
-
NP to SH 189,364 189,666 160,392 97,284 106,256 86,758 81,880 14.98%
-
Tax Rate 3.71% 6.51% 6.41% 32.85% 28.24% 28.53% 32.83% -
Total Cost -134,238 -129,898 -99,718 963,836 961,804 792,458 613,480 -
-
Net Worth 2,785,323 2,636,913 2,498,860 1,485,757 939,442 1,346,556 1,420,897 11.86%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 332,717 47,943 48,427 47,317 46,972 45,186 32,440 47.37%
Div Payout % 175.70% 25.28% 30.19% 48.64% 44.21% 52.08% 39.62% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,785,323 2,636,913 2,498,860 1,485,757 939,442 1,346,556 1,420,897 11.86%
NOSH 950,622 958,877 968,550 946,342 939,442 903,729 648,811 6.57%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 343.51% 317.34% 264.35% 10.46% 12.04% 12.90% 13.50% -
ROE 6.80% 7.19% 6.42% 6.55% 11.31% 6.44% 5.76% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.80 6.23 6.26 113.74 116.39 100.67 109.31 -38.68%
EPS 19.92 19.78 16.56 10.28 11.32 9.60 12.62 7.90%
DPS 35.00 5.00 5.00 5.00 5.00 5.00 5.00 38.28%
NAPS 2.93 2.75 2.58 1.57 1.00 1.49 2.19 4.96%
Adjusted Per Share Value based on latest NOSH - 956,025
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.63 2.85 2.90 51.37 52.18 43.42 33.85 -34.66%
EPS 9.04 9.05 7.65 4.64 5.07 4.14 3.91 14.98%
DPS 15.88 2.29 2.31 2.26 2.24 2.16 1.55 47.34%
NAPS 1.3293 1.2585 1.1926 0.7091 0.4484 0.6427 0.6781 11.86%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.12 1.79 1.65 1.40 1.49 1.25 1.39 -
P/RPS 36.56 28.72 26.34 1.23 1.28 1.24 1.27 75.02%
P/EPS 10.64 9.05 9.96 13.62 13.17 13.02 11.01 -0.56%
EY 9.40 11.05 10.04 7.34 7.59 7.68 9.08 0.57%
DY 16.51 2.79 3.03 3.57 3.36 4.00 3.60 28.88%
P/NAPS 0.72 0.65 0.64 0.89 1.49 0.84 0.63 2.24%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 17/08/12 25/08/11 25/08/10 27/08/09 -
Price 1.63 2.27 1.56 1.55 1.39 1.32 1.38 -
P/RPS 28.11 36.42 24.90 1.36 1.19 1.31 1.26 67.74%
P/EPS 8.18 11.48 9.42 15.08 12.29 13.75 10.94 -4.72%
EY 12.22 8.71 10.62 6.63 8.14 7.27 9.14 4.95%
DY 21.47 2.20 3.21 3.23 3.60 3.79 3.62 34.52%
P/NAPS 0.56 0.83 0.60 0.99 1.39 0.89 0.63 -1.94%

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