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

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.92%
YoY- 166.25%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 309,527 13,781 14,768 16,899 251,510 242,882 209,439 6.72%
PBT 54,284 50,831 56,573 41,520 26,482 19,705 23,903 14.63%
Tax -10,536 -1,701 -3,421 -1,811 -8,857 -6,170 -5,278 12.19%
NP 43,748 49,130 53,152 39,709 17,625 13,535 18,625 15.27%
-
NP to SH 43,650 49,130 53,152 39,709 14,914 7,497 11,135 25.54%
-
Tax Rate 19.41% 3.35% 6.05% 4.36% 33.45% 31.31% 22.08% -
Total Cost 265,779 -35,349 -38,384 -22,810 233,885 229,347 190,814 5.67%
-
Net Worth 4,168,223 2,784,350 2,614,812 2,498,761 1,500,960 933,333 1,394,214 20.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 34,619 23,757 23,771 24,212 23,900 23,333 23,392 6.74%
Div Payout % 79.31% 48.36% 44.72% 60.98% 160.26% 311.24% 210.08% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,168,223 2,784,350 2,614,812 2,498,761 1,500,960 933,333 1,394,214 20.00%
NOSH 1,402,890 950,290 950,840 968,512 956,025 933,333 935,714 6.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.13% 356.51% 359.91% 234.98% 7.01% 5.57% 8.89% -
ROE 1.05% 1.76% 2.03% 1.59% 0.99% 0.80% 0.80% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.35 1.45 1.55 1.74 26.31 26.02 22.38 -0.02%
EPS 3.15 5.17 5.59 4.10 1.56 0.80 1.19 17.59%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 3.01 2.93 2.75 2.58 1.57 1.00 1.49 12.42%
Adjusted Per Share Value based on latest NOSH - 968,512
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.77 0.66 0.70 0.81 12.00 11.59 10.00 6.70%
EPS 2.08 2.34 2.54 1.90 0.71 0.36 0.53 25.56%
DPS 1.65 1.13 1.13 1.16 1.14 1.11 1.12 6.66%
NAPS 1.9893 1.3289 1.2479 1.1926 0.7163 0.4454 0.6654 20.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.59 2.12 1.79 1.65 1.40 1.49 1.25 -
P/RPS 7.11 146.19 115.25 94.56 5.32 5.73 5.58 4.11%
P/EPS 50.44 41.01 32.02 40.24 89.74 185.50 105.04 -11.49%
EY 1.98 2.44 3.12 2.48 1.11 0.54 0.95 13.00%
DY 1.57 1.18 1.40 1.52 1.79 1.68 2.00 -3.95%
P/NAPS 0.53 0.72 0.65 0.64 0.89 1.49 0.84 -7.38%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 17/08/12 25/08/11 25/08/10 -
Price 1.56 1.63 2.27 1.56 1.55 1.39 1.32 -
P/RPS 6.98 112.40 146.15 89.41 5.89 5.34 5.90 2.83%
P/EPS 49.49 31.53 40.61 38.05 99.36 173.05 110.92 -12.57%
EY 2.02 3.17 2.46 2.63 1.01 0.58 0.90 14.41%
DY 1.60 1.53 1.10 1.60 1.61 1.80 1.89 -2.73%
P/NAPS 0.52 0.56 0.83 0.60 0.99 1.39 0.89 -8.55%

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