[OSK] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -4.62%
YoY- 33.72%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,282,236 1,184,344 860,598 1,200,540 1,070,870 1,154,778 1,315,628 -0.42%
PBT 443,798 494,126 318,624 400,946 321,614 264,136 279,248 8.02%
Tax -56,856 -49,662 -42,096 -47,394 -55,826 -41,508 -47,610 3.00%
NP 386,942 444,464 276,528 353,552 265,788 222,628 231,638 8.92%
-
NP to SH 384,994 440,046 273,378 348,520 260,632 220,026 226,540 9.23%
-
Tax Rate 12.81% 10.05% 13.21% 11.82% 17.36% 15.71% 17.05% -
Total Cost 895,294 739,880 584,070 846,988 805,082 932,150 1,083,990 -3.13%
-
Net Worth 5,464,575 5,382,091 5,177,032 4,777,559 4,424,436 4,362,091 4,168,223 4.61%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 82,484 41,242 41,416 83,088 83,088 69,239 69,239 2.95%
Div Payout % 21.42% 9.37% 15.15% 23.84% 31.88% 31.47% 30.56% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 5,464,575 5,382,091 5,177,032 4,777,559 4,424,436 4,362,091 4,168,223 4.61%
NOSH 2,095,301 2,095,301 2,095,000 2,095,000 2,095,000 1,402,890 1,402,890 6.91%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 30.18% 37.53% 32.13% 29.45% 24.82% 19.28% 17.61% -
ROE 7.05% 8.18% 5.28% 7.29% 5.89% 5.04% 5.43% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 62.18 57.43 41.56 57.80 51.55 83.39 95.01 -6.81%
EPS 18.66 21.34 13.20 16.78 12.54 15.88 16.36 2.21%
DPS 4.00 2.00 2.00 4.00 4.00 5.00 5.00 -3.64%
NAPS 2.65 2.61 2.50 2.30 2.13 3.15 3.01 -2.09%
Adjusted Per Share Value based on latest NOSH - 2,095,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 61.20 56.52 41.07 57.30 51.11 55.11 62.79 -0.42%
EPS 18.37 21.00 13.05 16.63 12.44 10.50 10.81 9.23%
DPS 3.94 1.97 1.98 3.97 3.97 3.30 3.30 2.99%
NAPS 2.608 2.5686 2.4708 2.2801 2.1116 2.0818 1.9893 4.61%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.87 0.85 0.805 0.94 0.975 1.62 1.59 -
P/RPS 1.40 1.48 1.94 1.63 1.89 1.94 1.67 -2.89%
P/EPS 4.66 3.98 6.10 5.60 7.77 10.20 9.72 -11.52%
EY 21.46 25.11 16.40 17.85 12.87 9.81 10.29 13.02%
DY 4.60 2.35 2.48 4.26 4.10 3.09 3.14 6.56%
P/NAPS 0.33 0.33 0.32 0.41 0.46 0.51 0.53 -7.58%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 27/08/21 28/08/20 29/08/19 30/08/18 29/08/17 30/08/16 -
Price 0.93 0.89 0.77 0.905 0.995 1.60 1.56 -
P/RPS 1.50 1.55 1.85 1.57 1.93 1.92 1.64 -1.47%
P/EPS 4.98 4.17 5.83 5.39 7.93 10.07 9.54 -10.26%
EY 20.08 23.98 17.14 18.54 12.61 9.93 10.49 11.42%
DY 4.30 2.25 2.60 4.42 4.02 3.13 3.21 4.99%
P/NAPS 0.35 0.34 0.31 0.39 0.47 0.51 0.52 -6.38%

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