[OSK] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -13.14%
YoY- 18.46%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,184,344 860,598 1,200,540 1,070,870 1,154,778 1,315,628 55,126 66.65%
PBT 494,126 318,624 400,946 321,614 264,136 279,248 196,664 16.58%
Tax -49,662 -42,096 -47,394 -55,826 -41,508 -47,610 -7,300 37.61%
NP 444,464 276,528 353,552 265,788 222,628 231,638 189,364 15.26%
-
NP to SH 440,046 273,378 348,520 260,632 220,026 226,540 189,364 15.07%
-
Tax Rate 10.05% 13.21% 11.82% 17.36% 15.71% 17.05% 3.71% -
Total Cost 739,880 584,070 846,988 805,082 932,150 1,083,990 -134,238 -
-
Net Worth 5,382,091 5,177,032 4,777,559 4,424,436 4,362,091 4,168,223 2,785,323 11.59%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 41,242 41,416 83,088 83,088 69,239 69,239 332,717 -29.36%
Div Payout % 9.37% 15.15% 23.84% 31.88% 31.47% 30.56% 175.70% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 5,382,091 5,177,032 4,777,559 4,424,436 4,362,091 4,168,223 2,785,323 11.59%
NOSH 2,095,301 2,095,000 2,095,000 2,095,000 1,402,890 1,402,890 950,622 14.06%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 37.53% 32.13% 29.45% 24.82% 19.28% 17.61% 343.51% -
ROE 8.18% 5.28% 7.29% 5.89% 5.04% 5.43% 6.80% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 57.43 41.56 57.80 51.55 83.39 95.01 5.80 46.48%
EPS 21.34 13.20 16.78 12.54 15.88 16.36 19.92 1.15%
DPS 2.00 2.00 4.00 4.00 5.00 5.00 35.00 -37.91%
NAPS 2.61 2.50 2.30 2.13 3.15 3.01 2.93 -1.90%
Adjusted Per Share Value based on latest NOSH - 2,095,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 56.52 41.07 57.30 51.11 55.11 62.79 2.63 66.66%
EPS 21.00 13.05 16.63 12.44 10.50 10.81 9.04 15.06%
DPS 1.97 1.98 3.97 3.97 3.30 3.30 15.88 -29.35%
NAPS 2.5686 2.4708 2.2801 2.1116 2.0818 1.9893 1.3293 11.59%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.85 0.805 0.94 0.975 1.62 1.59 2.12 -
P/RPS 1.48 1.94 1.63 1.89 1.94 1.67 36.56 -41.37%
P/EPS 3.98 6.10 5.60 7.77 10.20 9.72 10.64 -15.10%
EY 25.11 16.40 17.85 12.87 9.81 10.29 9.40 17.77%
DY 2.35 2.48 4.26 4.10 3.09 3.14 16.51 -27.72%
P/NAPS 0.33 0.32 0.41 0.46 0.51 0.53 0.72 -12.18%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 29/08/19 30/08/18 29/08/17 30/08/16 28/08/15 -
Price 0.89 0.77 0.905 0.995 1.60 1.56 1.63 -
P/RPS 1.55 1.85 1.57 1.93 1.92 1.64 28.11 -38.27%
P/EPS 4.17 5.83 5.39 7.93 10.07 9.54 8.18 -10.61%
EY 23.98 17.14 18.54 12.61 9.93 10.49 12.22 11.87%
DY 2.25 2.60 4.42 4.02 3.13 3.21 21.47 -31.31%
P/NAPS 0.34 0.31 0.39 0.47 0.51 0.52 0.56 -7.97%

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