[OSK] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1.36%
YoY- -2.88%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 860,598 1,200,540 1,070,870 1,154,778 1,315,628 55,126 59,768 55.91%
PBT 318,624 400,946 321,614 264,136 279,248 196,664 202,866 7.80%
Tax -42,096 -47,394 -55,826 -41,508 -47,610 -7,300 -13,200 21.30%
NP 276,528 353,552 265,788 222,628 231,638 189,364 189,666 6.47%
-
NP to SH 273,378 348,520 260,632 220,026 226,540 189,364 189,666 6.27%
-
Tax Rate 13.21% 11.82% 17.36% 15.71% 17.05% 3.71% 6.51% -
Total Cost 584,070 846,988 805,082 932,150 1,083,990 -134,238 -129,898 -
-
Net Worth 5,177,032 4,777,559 4,424,436 4,362,091 4,168,223 2,785,323 2,636,913 11.88%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 41,416 83,088 83,088 69,239 69,239 332,717 47,943 -2.40%
Div Payout % 15.15% 23.84% 31.88% 31.47% 30.56% 175.70% 25.28% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 5,177,032 4,777,559 4,424,436 4,362,091 4,168,223 2,785,323 2,636,913 11.88%
NOSH 2,095,000 2,095,000 2,095,000 1,402,890 1,402,890 950,622 958,877 13.89%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 32.13% 29.45% 24.82% 19.28% 17.61% 343.51% 317.34% -
ROE 5.28% 7.29% 5.89% 5.04% 5.43% 6.80% 7.19% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 41.56 57.80 51.55 83.39 95.01 5.80 6.23 37.16%
EPS 13.20 16.78 12.54 15.88 16.36 19.92 19.78 -6.51%
DPS 2.00 4.00 4.00 5.00 5.00 35.00 5.00 -14.15%
NAPS 2.50 2.30 2.13 3.15 3.01 2.93 2.75 -1.57%
Adjusted Per Share Value based on latest NOSH - 1,402,890
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 41.07 57.30 51.11 55.11 62.79 2.63 2.85 55.93%
EPS 13.05 16.63 12.44 10.50 10.81 9.04 9.05 6.28%
DPS 1.98 3.97 3.97 3.30 3.30 15.88 2.29 -2.39%
NAPS 2.4708 2.2801 2.1116 2.0818 1.9893 1.3293 1.2585 11.88%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.805 0.94 0.975 1.62 1.59 2.12 1.79 -
P/RPS 1.94 1.63 1.89 1.94 1.67 36.56 28.72 -36.15%
P/EPS 6.10 5.60 7.77 10.20 9.72 10.64 9.05 -6.35%
EY 16.40 17.85 12.87 9.81 10.29 9.40 11.05 6.79%
DY 2.48 4.26 4.10 3.09 3.14 16.51 2.79 -1.94%
P/NAPS 0.32 0.41 0.46 0.51 0.53 0.72 0.65 -11.13%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 30/08/18 29/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.77 0.905 0.995 1.60 1.56 1.63 2.27 -
P/RPS 1.85 1.57 1.93 1.92 1.64 28.11 36.42 -39.11%
P/EPS 5.83 5.39 7.93 10.07 9.54 8.18 11.48 -10.66%
EY 17.14 18.54 12.61 9.93 10.49 12.22 8.71 11.93%
DY 2.60 4.42 4.02 3.13 3.21 21.47 2.20 2.82%
P/NAPS 0.31 0.39 0.47 0.51 0.52 0.56 0.83 -15.12%

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