[OSK] YoY TTM 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- 2.61%

YoY- 1923.08%

Quarter Report

OSKH - Qtrly Report 30 06 2013.pdf

Latest QR

Upcoming QR

OSK's Result

OSK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	1,387,735	57,608	60,817	399,227	1,042,863	1,104,125	920,650	7.07%
YoY %	2,308.93%	-5.28%	-84.77%	-61.72%	-5.55%	19.93%	-	-
Horiz. %	150.73%	6.26%	6.61%	43.36%	113.27%	119.93%	100.00%	-
PBT	646,011	212,514	228,931	989,539	87,110	204,592	201,832	21.37%
YoY %	203.99%	-7.17%	-76.86%	1,035.96%	-57.42%	1.37%	-	-
Horiz. %	320.07%	105.29%	113.43%	490.28%	43.16%	101.37%	100.00%	-
Tax	-55,075	-8,410	-18,658	-8,243	-23,526	-46,199	-53,914	0.35%
YoY %	-554.88%	54.93%	-126.35%	64.96%	49.08%	14.31%	-	-
Horiz. %	102.15%	15.60%	34.61%	15.29%	43.64%	85.69%	100.00%	-
NP	590,936	204,104	210,273	981,296	63,584	158,393	147,918	25.93%
YoY %	189.53%	-2.93%	-78.57%	1,443.31%	-59.86%	7.08%	-	-
Horiz. %	399.50%	137.98%	142.16%	663.41%	42.99%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	578,710	204,104	210,273	976,479	48,267	127,360	115,068	30.86%
YoY %	183.54%	-2.93%	-78.47%	1,923.08%	-62.10%	10.68%	-	-
Horiz. %	502.93%	177.38%	182.74%	848.61%	41.95%	110.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.53%	3.96%	8.15%	0.83%	27.01%	22.58%	26.71%	-
YoY %	115.40%	-51.41%	881.93%	-96.93%	19.62%	-15.46%	-	-
Horiz. %	31.94%	14.83%	30.51%	3.11%	101.12%	84.54%	100.00%	-
Total Cost	796,799	-146,496	-149,456	-582,069	979,279	945,732	772,732	0.51%
YoY %	643.90%	1.98%	74.32%	-159.44%	3.55%	22.39%	-	-
Horiz. %	103.11%	-18.96%	-19.34%	-75.33%	126.73%	122.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,154,376	2,784,350	2,614,812	2,498,761	1,500,960	933,333	1,394,214	19.93%
YoY %	49.20%	6.48%	4.64%	66.48%	60.82%	-33.06%	-	-
Horiz. %	297.97%	199.71%	187.55%	179.22%	107.66%	66.94%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	69,251	213,831	72,170	96,824	23,900	70,251	55,852	3.64%
YoY %	-67.61%	196.29%	-25.46%	305.12%	-65.98%	25.78%	-	-
Horiz. %	123.99%	382.85%	129.22%	173.36%	42.79%	125.78%	100.00%	-
Div Payout %	11.97%	104.77%	34.32%	9.92%	49.52%	55.16%	48.54%	-
YoY %	-88.57%	205.27%	245.97%	-79.97%	-10.22%	13.64%	-	-
Horiz. %	24.66%	215.84%	70.70%	20.44%	102.02%	113.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	4,154,376	2,784,350	2,614,812	2,498,761	1,500,960	933,333	1,394,214	19.93%
YoY %	49.20%	6.48%	4.64%	66.48%	60.82%	-33.06%	-	-
Horiz. %	297.97%	199.71%	187.55%	179.22%	107.66%	66.94%	100.00%	-
NOSH	1,402,890	950,290	950,840	968,512	956,025	933,333	935,714	6.97%
YoY %	47.63%	-0.06%	-1.82%	1.31%	2.43%	-0.25%	-	-
Horiz. %	149.93%	101.56%	101.62%	103.51%	102.17%	99.75%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	42.58%	354.30%	345.75%	245.80%	6.10%	14.35%	16.07%	-
YoY %	-87.98%	2.47%	40.66%	3,929.51%	-57.49%	-10.70%	-	-
Horiz. %	264.97%	2,204.73%	2,151.52%	1,529.56%	37.96%	89.30%	100.00%	-
ROE	13.93%	7.33%	8.04%	39.08%	3.22%	13.65%	8.25%	-
YoY %	90.04%	-8.83%	-79.43%	1,113.66%	-76.41%	65.45%	-	-
Horiz. %	168.85%	88.85%	97.45%	473.70%	39.03%	165.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	100.21	6.06	6.40	41.22	109.08	118.30	98.39	0.30%
YoY %	1,553.63%	-5.31%	-84.47%	-62.21%	-7.79%	20.24%	-	-
Horiz. %	101.85%	6.16%	6.50%	41.89%	110.86%	120.24%	100.00%	-
EPS	41.79	21.48	22.11	100.82	5.05	13.65	12.30	22.58%
YoY %	94.55%	-2.85%	-78.07%	1,896.44%	-63.00%	10.98%	-	-
Horiz. %	339.76%	174.63%	179.76%	819.67%	41.06%	110.98%	100.00%	-
DPS	5.00	22.50	7.50	10.00	2.50	7.50	5.97	-2.90%
YoY %	-77.78%	200.00%	-25.00%	300.00%	-66.67%	25.63%	-	-
Horiz. %	83.75%	376.88%	125.63%	167.50%	41.88%	125.63%	100.00%	-
NAPS	3.00	2.93	2.75	2.58	1.57	1.00	1.49	12.35%
YoY %	2.39%	6.55%	6.59%	64.33%	57.00%	-32.89%	-	-
Horiz. %	201.34%	196.64%	184.56%	173.15%	105.37%	67.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 968,512
RPS	66.23	2.75	2.90	19.05	49.77	52.70	43.94	7.07%
YoY %	2,308.36%	-5.17%	-84.78%	-61.72%	-5.56%	19.94%	-	-
Horiz. %	150.73%	6.26%	6.60%	43.35%	113.27%	119.94%	100.00%	-
EPS	27.62	9.74	10.04	46.60	2.30	6.08	5.49	30.86%
YoY %	183.57%	-2.99%	-78.45%	1,926.09%	-62.17%	10.75%	-	-
Horiz. %	503.10%	177.41%	182.88%	848.82%	41.89%	110.75%	100.00%	-
DPS	3.31	10.21	3.44	4.62	1.14	3.35	2.67	3.64%
YoY %	-67.58%	196.80%	-25.54%	305.26%	-65.97%	25.47%	-	-
Horiz. %	123.97%	382.40%	128.84%	173.03%	42.70%	125.47%	100.00%	-
NAPS	1.9827	1.3289	1.2479	1.1926	0.7163	0.4454	0.6654	19.93%
YoY %	49.20%	6.49%	4.64%	66.49%	60.82%	-33.06%	-	-
Horiz. %	297.97%	199.71%	187.54%	179.23%	107.65%	66.94%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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	1.59	34.97	27.99	4.00	1.28	1.26	1.27	3.81%
YoY %	-95.45%	24.94%	599.75%	212.50%	1.59%	-0.79%	-	-
Horiz. %	125.20%	2,753.54%	2,203.94%	314.96%	100.79%	99.21%	100.00%	-
P/EPS	3.80	9.87	8.09	1.64	27.73	10.92	10.16	-15.10%
YoY %	-61.50%	22.00%	393.29%	-94.09%	153.94%	7.48%	-	-
Horiz. %	37.40%	97.15%	79.63%	16.14%	272.93%	107.48%	100.00%	-
EY	26.28	10.13	12.35	61.10	3.61	9.16	9.84	17.77%
YoY %	159.43%	-17.98%	-79.79%	1,592.52%	-60.59%	-6.91%	-	-
Horiz. %	267.07%	102.95%	125.51%	620.93%	36.69%	93.09%	100.00%	-
DY	3.15	10.61	4.19	6.06	1.79	5.03	4.78	-6.70%
YoY %	-70.31%	153.22%	-30.86%	238.55%	-64.41%	5.23%	-	-
Horiz. %	65.90%	221.97%	87.66%	126.78%	37.45%	105.23%	100.00%	-
P/NAPS	0.53	0.72	0.65	0.64	0.89	1.49	0.84	-7.38%
YoY %	-26.39%	10.77%	1.56%	-28.09%	-40.27%	77.38%	-	-
Horiz. %	63.10%	85.71%	77.38%	76.19%	105.95%	177.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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	1.56	26.89	35.49	3.78	1.42	1.17	1.34	2.56%
YoY %	-94.20%	-24.23%	838.89%	166.20%	21.37%	-12.69%	-	-
Horiz. %	116.42%	2,006.72%	2,648.51%	282.09%	105.97%	87.31%	100.00%	-
P/EPS	3.73	7.59	10.26	1.55	30.70	10.19	10.73	-16.13%
YoY %	-50.86%	-26.02%	561.94%	-94.95%	201.28%	-5.03%	-	-
Horiz. %	34.76%	70.74%	95.62%	14.45%	286.11%	94.97%	100.00%	-
EY	26.79	13.18	9.74	64.63	3.26	9.82	9.32	19.22%
YoY %	103.26%	35.32%	-84.93%	1,882.52%	-66.80%	5.36%	-	-
Horiz. %	287.45%	141.42%	104.51%	693.45%	34.98%	105.36%	100.00%	-
DY	3.21	13.80	3.30	6.41	1.61	5.40	4.52	-5.53%
YoY %	-76.74%	318.18%	-48.52%	298.14%	-70.19%	19.47%	-	-
Horiz. %	71.02%	305.31%	73.01%	141.81%	35.62%	119.47%	100.00%	-
P/NAPS	0.52	0.56	0.83	0.60	0.99	1.39	0.89	-8.55%
YoY %	-7.14%	-32.53%	38.33%	-39.39%	-28.78%	56.18%	-	-
Horiz. %	58.43%	62.92%	93.26%	67.42%	111.24%	156.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos