[OSKPROP] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 177.11%
YoY- -5.02%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 447,165 323,748 160,598 103,753 138,446 60,163 46,229 45.94%
PBT 101,047 66,989 25,066 30,090 40,460 10,312 6,030 59.93%
Tax -25,660 -14,679 -6,961 -7,671 -10,388 -2,612 -1,730 56.71%
NP 75,387 52,310 18,105 22,419 30,072 7,700 4,300 61.14%
-
NP to SH 72,462 50,187 17,580 18,509 15,975 5,011 4,015 61.92%
-
Tax Rate 25.39% 21.91% 27.77% 25.49% 25.67% 25.33% 28.69% -
Total Cost 371,778 271,438 142,493 81,334 108,374 52,463 41,929 43.84%
-
Net Worth 552,510 449,902 382,383 350,322 337,104 317,175 315,196 9.80%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 12,029 12,024 9,366 4,682 - - -
Div Payout % - 23.97% 68.40% 50.61% 29.31% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 552,510 449,902 382,383 350,322 337,104 317,175 315,196 9.80%
NOSH 244,473 240,589 240,492 187,338 187,280 187,677 187,616 4.50%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 16.86% 16.16% 11.27% 21.61% 21.72% 12.80% 9.30% -
ROE 13.12% 11.16% 4.60% 5.28% 4.74% 1.58% 1.27% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 182.91 134.56 66.78 55.38 73.92 32.06 24.64 39.64%
EPS 29.64 20.86 7.31 9.88 8.53 2.67 2.14 54.93%
DPS 0.00 5.00 5.00 5.00 2.50 0.00 0.00 -
NAPS 2.26 1.87 1.59 1.87 1.80 1.69 1.68 5.06%
Adjusted Per Share Value based on latest NOSH - 240,599
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 135.14 97.84 48.53 31.36 41.84 18.18 13.97 45.94%
EPS 21.90 15.17 5.31 5.59 4.83 1.51 1.21 61.99%
DPS 0.00 3.64 3.63 2.83 1.41 0.00 0.00 -
NAPS 1.6698 1.3597 1.1556 1.0587 1.0188 0.9585 0.9526 9.80%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.90 1.95 1.24 1.17 0.87 0.53 0.52 -
P/RPS 1.04 1.45 1.86 2.11 1.18 1.65 2.11 -11.11%
P/EPS 6.41 9.35 16.96 11.84 10.20 19.85 24.30 -19.90%
EY 15.60 10.70 5.90 8.44 9.80 5.04 4.12 24.83%
DY 0.00 2.56 4.03 4.27 2.87 0.00 0.00 -
P/NAPS 0.84 1.04 0.78 0.63 0.48 0.31 0.31 18.06%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 14/08/14 26/08/13 16/08/12 16/08/11 26/08/10 18/08/09 -
Price 1.94 2.50 1.44 1.01 0.81 0.58 0.56 -
P/RPS 1.06 1.86 2.16 1.82 1.10 1.81 2.27 -11.91%
P/EPS 6.55 11.98 19.70 10.22 9.50 21.72 26.17 -20.60%
EY 15.28 8.34 5.08 9.78 10.53 4.60 3.82 25.97%
DY 0.00 2.00 3.47 4.95 3.09 0.00 0.00 -
P/NAPS 0.86 1.34 0.91 0.54 0.45 0.34 0.33 17.30%

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