[OSK] YoY Cumulative 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- 73.72%
YoY- 18.46%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 592,172 430,299 600,270 535,435 577,389 657,814 27,563 66.65%
PBT 247,063 159,312 200,473 160,807 132,068 139,624 98,332 16.58%
Tax -24,831 -21,048 -23,697 -27,913 -20,754 -23,805 -3,650 37.61%
NP 222,232 138,264 176,776 132,894 111,314 115,819 94,682 15.26%
-
NP to SH 220,023 136,689 174,260 130,316 110,013 113,270 94,682 15.07%
-
Tax Rate 10.05% 13.21% 11.82% 17.36% 15.71% 17.05% 3.71% -
Total Cost 369,940 292,035 423,494 402,541 466,075 541,995 -67,119 -
-
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 20,621 20,708 41,544 41,544 34,619 34,619 166,358 -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 4.09% 2.64% 3.65% 2.95% 2.52% 2.72% 3.40% -
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 28.72 20.78 28.90 25.78 41.70 47.50 2.90 46.49%
EPS 10.67 6.60 8.39 6.27 7.94 8.18 9.96 1.15%
DPS 1.00 1.00 2.00 2.00 2.50 2.50 17.50 -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 28.26 20.54 28.65 25.55 27.56 31.39 1.32 66.55%
EPS 10.50 6.52 8.32 6.22 5.25 5.41 4.52 15.06%
DPS 0.98 0.99 1.98 1.98 1.65 1.65 7.94 -29.41%
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 2.96 3.87 3.25 3.78 3.89 3.35 73.12 -41.37%
P/EPS 7.97 12.20 11.20 15.54 20.39 19.44 21.29 -15.09%
EY 12.55 8.20 8.92 6.43 4.90 5.14 4.70 17.76%
DY 1.18 1.24 2.13 2.05 1.54 1.57 8.25 -27.66%
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 3.10 3.71 3.13 3.86 3.84 3.28 56.22 -38.27%
P/EPS 8.34 11.67 10.79 15.86 20.14 19.07 16.37 -10.62%
EY 11.99 8.57 9.27 6.31 4.97 5.24 6.11 11.87%
DY 1.12 1.30 2.21 2.01 1.56 1.60 10.74 -31.36%
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