[OSK] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 7.82%
YoY- 45.4%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 860,598 1,022,908 1,207,523 1,221,324 1,200,540 1,055,472 1,204,087 -20.07%
PBT 318,624 347,932 470,528 422,142 400,946 424,800 395,410 -13.41%
Tax -42,096 -37,408 -51,869 -40,856 -47,394 -53,320 -43,142 -1.62%
NP 276,528 310,524 418,659 381,286 353,552 371,480 352,268 -14.91%
-
NP to SH 273,378 307,064 412,003 375,782 348,520 365,420 346,053 -14.55%
-
Tax Rate 13.21% 10.75% 11.02% 9.68% 11.82% 12.55% 10.91% -
Total Cost 584,070 712,384 788,864 840,037 846,988 683,992 851,819 -22.25%
-
Net Worth 5,177,032 5,011,667 5,005,148 4,922,963 4,777,559 4,715,243 4,590,612 8.35%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 41,416 - 103,841 55,392 83,088 - 103,860 -45.85%
Div Payout % 15.15% - 25.20% 14.74% 23.84% - 30.01% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 5,177,032 5,011,667 5,005,148 4,922,963 4,777,559 4,715,243 4,590,612 8.35%
NOSH 2,095,000 2,095,000 2,095,000 2,095,000 2,095,000 2,095,000 2,095,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 32.13% 30.36% 34.67% 31.22% 29.45% 35.20% 29.26% -
ROE 5.28% 6.13% 8.23% 7.63% 7.29% 7.75% 7.54% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 41.56 49.39 58.14 58.80 57.80 50.81 57.97 -19.91%
EPS 13.20 14.84 19.84 18.09 16.78 17.60 16.66 -14.38%
DPS 2.00 0.00 5.00 2.67 4.00 0.00 5.00 -45.74%
NAPS 2.50 2.42 2.41 2.37 2.30 2.27 2.21 8.57%
Adjusted Per Share Value based on latest NOSH - 2,095,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 41.76 49.64 58.60 59.27 58.26 51.22 58.43 -20.07%
EPS 13.27 14.90 19.99 18.24 16.91 17.73 16.79 -14.52%
DPS 2.01 0.00 5.04 2.69 4.03 0.00 5.04 -45.84%
NAPS 2.5123 2.4321 2.4289 2.389 2.3184 2.2882 2.2277 8.35%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.805 0.715 1.04 0.965 0.94 0.935 0.87 -
P/RPS 1.94 1.45 1.79 1.64 1.63 1.84 1.50 18.72%
P/EPS 6.10 4.82 5.24 5.33 5.60 5.31 5.22 10.95%
EY 16.40 20.74 19.08 18.75 17.85 18.81 19.15 -9.82%
DY 2.48 0.00 4.81 2.76 4.26 0.00 5.75 -42.94%
P/NAPS 0.32 0.30 0.43 0.41 0.41 0.41 0.39 -12.36%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 27/02/20 25/11/19 29/08/19 27/05/19 27/02/19 -
Price 0.77 0.845 0.96 0.945 0.905 0.86 0.985 -
P/RPS 1.85 1.71 1.65 1.61 1.57 1.69 1.70 5.80%
P/EPS 5.83 5.70 4.84 5.22 5.39 4.89 5.91 -0.90%
EY 17.14 17.55 20.66 19.14 18.54 20.46 16.91 0.90%
DY 2.60 0.00 5.21 2.82 4.42 0.00 5.08 -36.04%
P/NAPS 0.31 0.35 0.40 0.40 0.39 0.38 0.45 -22.01%

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