[OSK] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 5.18%
YoY- 81.51%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,154,745 1,199,382 1,185,415 1,149,275 1,259,928 1,091,989 58,595 64.27%
PBT 451,504 451,311 406,770 513,193 302,902 642,558 218,256 12.86%
Tax -68,583 -47,891 -38,014 -87,458 -68,688 -46,240 -10,130 37.50%
NP 382,921 403,420 368,756 425,735 234,214 596,318 208,126 10.68%
-
NP to SH 378,986 397,414 362,391 420,968 231,926 585,593 208,126 10.49%
-
Tax Rate 15.19% 10.61% 9.35% 17.04% 22.68% 7.20% 4.64% -
Total Cost 771,824 795,962 816,659 723,540 1,025,714 495,671 -149,531 -
-
Net Worth 5,320,228 5,011,667 4,715,243 4,445,208 4,375,939 4,138,445 2,776,865 11.43%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 81,637 103,848 103,860 107,321 103,859 200,932 71,301 2.27%
Div Payout % 21.54% 26.13% 28.66% 25.49% 44.78% 34.31% 34.26% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 5,320,228 5,011,667 4,715,243 4,445,208 4,375,939 4,138,445 2,776,865 11.43%
NOSH 2,095,301 2,095,000 2,095,000 2,095,000 1,402,000 1,384,095 950,981 14.05%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 33.16% 33.64% 31.11% 37.04% 18.59% 54.61% 355.19% -
ROE 7.12% 7.93% 7.69% 9.47% 5.30% 14.15% 7.49% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 56.00 57.91 57.07 55.33 90.98 78.90 6.16 44.41%
EPS 18.38 19.19 17.45 20.27 16.75 42.31 21.89 -2.86%
DPS 4.00 5.00 5.00 5.17 7.50 14.52 7.50 -9.93%
NAPS 2.58 2.42 2.27 2.14 3.16 2.99 2.92 -2.04%
Adjusted Per Share Value based on latest NOSH - 2,095,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 55.11 57.24 56.57 54.85 60.13 52.12 2.80 64.24%
EPS 18.09 18.97 17.30 20.09 11.07 27.95 9.93 10.50%
DPS 3.90 4.96 4.96 5.12 4.96 9.59 3.40 2.31%
NAPS 2.5391 2.3919 2.2504 2.1215 2.0885 1.9751 1.3253 11.43%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.99 0.715 0.935 1.00 1.58 1.68 2.19 -
P/RPS 1.77 1.23 1.64 1.81 1.74 2.13 35.54 -39.31%
P/EPS 5.39 3.73 5.36 4.93 9.43 3.97 10.01 -9.79%
EY 18.56 26.84 18.66 20.27 10.60 25.18 9.99 10.86%
DY 4.04 6.99 5.35 5.17 4.75 8.64 3.42 2.81%
P/NAPS 0.38 0.30 0.41 0.47 0.50 0.56 0.75 -10.70%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 29/05/20 27/05/19 31/05/18 25/05/17 31/05/16 29/05/15 -
Price 0.885 0.845 0.86 0.92 1.63 1.59 2.20 -
P/RPS 1.58 1.46 1.51 1.66 1.79 2.02 35.71 -40.49%
P/EPS 4.82 4.40 4.93 4.54 9.73 3.76 10.05 -11.51%
EY 20.77 22.71 20.29 22.03 10.27 26.61 9.95 13.03%
DY 4.52 5.92 5.81 5.62 4.60 9.13 3.41 4.80%
P/NAPS 0.34 0.35 0.38 0.43 0.52 0.53 0.75 -12.34%

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