[OSKPROP] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.75%
YoY- 185.48%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,136,064 668,549 616,497 647,496 558,888 455,699 412,876 96.48%
PBT 226,384 136,503 125,573 133,978 116,284 83,215 73,488 111.86%
Tax -60,676 -31,692 -27,530 -29,358 -20,080 -26,920 -20,452 106.60%
NP 165,708 104,811 98,042 104,620 96,204 56,295 53,036 113.87%
-
NP to SH 193,372 101,844 95,648 100,374 91,460 55,464 50,221 145.86%
-
Tax Rate 26.80% 23.22% 21.92% 21.91% 17.27% 32.35% 27.83% -
Total Cost 970,356 563,738 518,454 542,876 462,684 399,404 359,840 93.85%
-
Net Worth 540,662 487,038 471,662 449,902 435,180 411,289 394,458 23.41%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 24,110 16,042 24,058 - 24,052 16,034 -
Div Payout % - 23.67% 16.77% 23.97% - 43.37% 31.93% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 540,662 487,038 471,662 449,902 435,180 411,289 394,458 23.41%
NOSH 243,541 241,107 240,644 240,589 240,431 240,520 240,523 0.83%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 14.59% 15.68% 15.90% 16.16% 17.21% 12.35% 12.85% -
ROE 35.77% 20.91% 20.28% 22.31% 21.02% 13.49% 12.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 466.48 277.28 256.19 269.13 232.45 189.46 171.66 94.85%
EPS 79.40 42.24 39.75 41.72 38.04 23.06 20.88 143.82%
DPS 0.00 10.00 6.67 10.00 0.00 10.00 6.67 -
NAPS 2.22 2.02 1.96 1.87 1.81 1.71 1.64 22.39%
Adjusted Per Share Value based on latest NOSH - 240,510
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 343.33 202.04 186.31 195.68 168.90 137.72 124.78 96.47%
EPS 58.44 30.78 28.91 30.33 27.64 16.76 15.18 145.83%
DPS 0.00 7.29 4.85 7.27 0.00 7.27 4.85 -
NAPS 1.6339 1.4719 1.4254 1.3597 1.3152 1.243 1.1921 23.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.95 2.00 2.62 1.95 1.66 1.35 1.30 -
P/RPS 0.42 0.72 1.02 0.72 0.71 0.71 0.76 -32.68%
P/EPS 2.46 4.73 6.59 4.67 4.36 5.85 6.23 -46.20%
EY 40.72 21.12 15.17 21.39 22.92 17.08 16.06 86.04%
DY 0.00 5.00 2.54 5.13 0.00 7.41 5.13 -
P/NAPS 0.88 0.99 1.34 1.04 0.92 0.79 0.79 7.46%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 12/02/15 06/11/14 14/08/14 22/05/14 18/02/14 18/11/13 -
Price 1.84 1.96 2.10 2.50 1.90 1.47 1.34 -
P/RPS 0.39 0.71 0.82 0.93 0.82 0.78 0.78 -37.03%
P/EPS 2.32 4.64 5.28 5.99 4.99 6.37 6.42 -49.29%
EY 43.15 21.55 18.93 16.69 20.02 15.69 15.58 97.33%
DY 0.00 5.10 3.17 4.00 0.00 6.80 4.98 -
P/NAPS 0.83 0.97 1.07 1.34 1.05 0.86 0.82 0.81%

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