[OSK] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -3.54%
YoY- 9.66%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,347,638 1,107,597 1,154,745 1,199,382 1,185,415 1,149,275 1,259,928 1.12%
PBT 515,520 435,545 451,504 451,311 406,770 513,193 302,902 9.26%
Tax -56,572 -64,622 -68,583 -47,891 -38,014 -87,458 -68,688 -3.18%
NP 458,948 370,923 382,921 403,420 368,756 425,735 234,214 11.85%
-
NP to SH 456,012 368,083 378,986 397,414 362,391 420,968 231,926 11.92%
-
Tax Rate 10.97% 14.84% 15.19% 10.61% 9.35% 17.04% 22.68% -
Total Cost 888,690 736,674 771,824 795,962 816,659 723,540 1,025,714 -2.36%
-
Net Worth 5,835,754 5,526,438 5,320,228 5,011,667 4,715,243 4,445,208 4,375,939 4.91%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 123,726 103,105 81,637 103,848 103,860 107,321 103,859 2.95%
Div Payout % 27.13% 28.01% 21.54% 26.13% 28.66% 25.49% 44.78% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 5,835,754 5,526,438 5,320,228 5,011,667 4,715,243 4,445,208 4,375,939 4.91%
NOSH 2,095,301 2,095,301 2,095,301 2,095,000 2,095,000 2,095,000 1,402,000 6.92%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 34.06% 33.49% 33.16% 33.64% 31.11% 37.04% 18.59% -
ROE 7.81% 6.66% 7.12% 7.93% 7.69% 9.47% 5.30% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 65.35 53.71 56.00 57.91 57.07 55.33 90.98 -5.36%
EPS 22.11 17.85 18.38 19.19 17.45 20.27 16.75 4.73%
DPS 6.00 5.00 4.00 5.00 5.00 5.17 7.50 -3.64%
NAPS 2.83 2.68 2.58 2.42 2.27 2.14 3.16 -1.82%
Adjusted Per Share Value based on latest NOSH - 2,095,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 64.32 52.86 55.11 57.24 56.57 54.85 60.13 1.12%
EPS 21.76 17.57 18.09 18.97 17.30 20.09 11.07 11.91%
DPS 5.90 4.92 3.90 4.96 4.96 5.12 4.96 2.93%
NAPS 2.7852 2.6375 2.5391 2.3919 2.2504 2.1215 2.0885 4.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.995 0.96 0.99 0.715 0.935 1.00 1.58 -
P/RPS 1.52 1.79 1.77 1.23 1.64 1.81 1.74 -2.22%
P/EPS 4.50 5.38 5.39 3.73 5.36 4.93 9.43 -11.59%
EY 22.23 18.59 18.56 26.84 18.66 20.27 10.60 13.13%
DY 6.03 5.21 4.04 6.99 5.35 5.17 4.75 4.05%
P/NAPS 0.35 0.36 0.38 0.30 0.41 0.47 0.50 -5.76%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 30/05/22 27/05/21 29/05/20 27/05/19 31/05/18 25/05/17 -
Price 0.97 0.90 0.885 0.845 0.86 0.92 1.63 -
P/RPS 1.48 1.68 1.58 1.46 1.51 1.66 1.79 -3.11%
P/EPS 4.39 5.04 4.82 4.40 4.93 4.54 9.73 -12.41%
EY 22.80 19.83 20.77 22.71 20.29 22.03 10.27 14.20%
DY 6.19 5.56 4.52 5.92 5.81 5.62 4.60 5.07%
P/NAPS 0.34 0.34 0.34 0.35 0.38 0.43 0.52 -6.83%

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