[OSK] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -82.86%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,393,148 55,128 60,464 53,752 1,146,744 1,215,324 981,852 5.99%
PBT 341,360 190,004 179,440 176,672 229,288 288,028 232,744 6.58%
Tax -53,076 -7,796 -12,716 -14,724 -74,676 -78,916 -72,552 -5.07%
NP 288,284 182,208 166,724 161,948 154,612 209,112 160,192 10.27%
-
NP to SH 278,480 182,208 166,724 161,948 134,912 182,524 128,976 13.67%
-
Tax Rate 15.55% 4.10% 7.09% 8.33% 32.57% 27.40% 31.17% -
Total Cost 1,104,864 -127,080 -106,260 -108,196 992,132 1,006,212 821,660 5.05%
-
Net Worth 4,138,445 2,776,865 2,640,119 2,489,272 1,512,592 1,501,263 1,253,475 22.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,138,445 2,776,865 2,640,119 2,489,272 1,512,592 1,501,263 1,253,475 22.00%
NOSH 1,384,095 950,981 967,076 968,588 939,498 938,289 824,654 9.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 20.69% 330.52% 275.74% 301.29% 13.48% 17.21% 16.32% -
ROE 6.73% 6.56% 6.32% 6.51% 8.92% 12.16% 10.29% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 100.65 5.80 6.25 5.55 122.06 129.53 119.06 -2.75%
EPS 20.12 19.16 17.24 16.72 14.36 19.44 15.64 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.92 2.73 2.57 1.61 1.60 1.52 11.92%
Adjusted Per Share Value based on latest NOSH - 968,588
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 66.49 2.63 2.89 2.57 54.73 58.00 46.86 5.99%
EPS 13.29 8.70 7.96 7.73 6.44 8.71 6.16 13.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9751 1.3253 1.26 1.188 0.7219 0.7165 0.5982 22.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.68 2.19 1.67 1.47 1.66 1.76 1.35 -
P/RPS 1.67 37.78 26.71 26.49 1.36 1.36 1.13 6.72%
P/EPS 8.35 11.43 9.69 8.79 11.56 9.05 8.63 -0.54%
EY 11.98 8.75 10.32 11.37 8.65 11.05 11.59 0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.61 0.57 1.03 1.10 0.89 -7.42%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 30/05/13 22/05/12 27/05/11 25/05/10 -
Price 1.59 2.20 1.70 1.72 1.63 1.63 1.19 -
P/RPS 1.58 37.95 27.19 30.99 1.34 1.26 1.00 7.91%
P/EPS 7.90 11.48 9.86 10.29 11.35 8.38 7.61 0.62%
EY 12.65 8.71 10.14 9.72 8.81 11.93 13.14 -0.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.75 0.62 0.67 1.01 1.02 0.78 -6.23%

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