[OSK] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -12.21%
YoY- -22.05%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,022,908 1,055,472 1,130,160 1,210,176 1,393,148 55,128 60,464 60.15%
PBT 347,932 424,800 379,360 267,308 341,360 190,004 179,440 11.65%
Tax -37,408 -53,320 -73,832 -50,296 -53,076 -7,796 -12,716 19.68%
NP 310,524 371,480 305,528 217,012 288,284 182,208 166,724 10.91%
-
NP to SH 307,064 365,420 300,068 217,072 278,480 182,208 166,724 10.70%
-
Tax Rate 10.75% 12.55% 19.46% 18.82% 15.55% 4.10% 7.09% -
Total Cost 712,384 683,992 824,632 993,164 1,104,864 -127,080 -106,260 -
-
Net Worth 5,011,667 4,715,243 4,445,208 4,375,939 4,138,445 2,776,865 2,640,119 11.26%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,011,667 4,715,243 4,445,208 4,375,939 4,138,445 2,776,865 2,640,119 11.26%
NOSH 2,095,000 2,095,000 2,095,000 1,402,890 1,384,095 950,981 967,076 13.73%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 30.36% 35.20% 27.03% 17.93% 20.69% 330.52% 275.74% -
ROE 6.13% 7.75% 6.75% 4.96% 6.73% 6.56% 6.32% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 49.39 50.81 54.41 87.39 100.65 5.80 6.25 41.08%
EPS 14.84 17.60 14.44 15.68 20.12 19.16 17.24 -2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.27 2.14 3.16 2.99 2.92 2.73 -1.98%
Adjusted Per Share Value based on latest NOSH - 1,402,890
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 48.82 50.37 53.94 57.76 66.49 2.63 2.89 60.11%
EPS 14.65 17.44 14.32 10.36 13.29 8.70 7.96 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3919 2.2504 2.1215 2.0885 1.9751 1.3253 1.26 11.26%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.715 0.935 1.00 1.58 1.68 2.19 1.67 -
P/RPS 1.45 1.84 1.84 1.81 1.67 37.78 26.71 -38.43%
P/EPS 4.82 5.31 6.92 10.08 8.35 11.43 9.69 -10.97%
EY 20.74 18.81 14.45 9.92 11.98 8.75 10.32 12.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.47 0.50 0.56 0.75 0.61 -11.14%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 27/05/19 31/05/18 25/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.845 0.86 0.92 1.63 1.59 2.20 1.70 -
P/RPS 1.71 1.69 1.69 1.87 1.58 37.95 27.19 -36.91%
P/EPS 5.70 4.89 6.37 10.40 7.90 11.48 9.86 -8.72%
EY 17.55 20.46 15.70 9.62 12.65 8.71 10.14 9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.43 0.52 0.53 0.75 0.62 -9.08%

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