[OSKPROP] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 6.48%
YoY- 83.62%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 894,330 1,136,064 668,549 616,497 647,496 558,888 455,699 56.94%
PBT 202,094 226,384 136,503 125,573 133,978 116,284 83,215 80.97%
Tax -51,320 -60,676 -31,692 -27,530 -29,358 -20,080 -26,920 53.92%
NP 150,774 165,708 104,811 98,042 104,620 96,204 56,295 93.20%
-
NP to SH 144,924 193,372 101,844 95,648 100,374 91,460 55,464 90.04%
-
Tax Rate 25.39% 26.80% 23.22% 21.92% 21.91% 17.27% 32.35% -
Total Cost 743,556 970,356 563,738 518,454 542,876 462,684 399,404 51.50%
-
Net Worth 552,510 540,662 487,038 471,662 449,902 435,180 411,289 21.81%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 24,110 16,042 24,058 - 24,052 -
Div Payout % - - 23.67% 16.77% 23.97% - 43.37% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 552,510 540,662 487,038 471,662 449,902 435,180 411,289 21.81%
NOSH 244,473 243,541 241,107 240,644 240,589 240,431 240,520 1.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.86% 14.59% 15.68% 15.90% 16.16% 17.21% 12.35% -
ROE 26.23% 35.77% 20.91% 20.28% 22.31% 21.02% 13.49% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 365.82 466.48 277.28 256.19 269.13 232.45 189.46 55.24%
EPS 59.28 79.40 42.24 39.75 41.72 38.04 23.06 87.98%
DPS 0.00 0.00 10.00 6.67 10.00 0.00 10.00 -
NAPS 2.26 2.22 2.02 1.96 1.87 1.81 1.71 20.49%
Adjusted Per Share Value based on latest NOSH - 244,979
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 270.28 343.33 202.04 186.31 195.68 168.90 137.72 56.94%
EPS 43.80 58.44 30.78 28.91 30.33 27.64 16.76 90.06%
DPS 0.00 0.00 7.29 4.85 7.27 0.00 7.27 -
NAPS 1.6698 1.6339 1.4719 1.4254 1.3597 1.3152 1.243 21.81%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.90 1.95 2.00 2.62 1.95 1.66 1.35 -
P/RPS 0.52 0.42 0.72 1.02 0.72 0.71 0.71 -18.79%
P/EPS 3.21 2.46 4.73 6.59 4.67 4.36 5.85 -33.04%
EY 31.20 40.72 21.12 15.17 21.39 22.92 17.08 49.59%
DY 0.00 0.00 5.00 2.54 5.13 0.00 7.41 -
P/NAPS 0.84 0.88 0.99 1.34 1.04 0.92 0.79 4.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 12/05/15 12/02/15 06/11/14 14/08/14 22/05/14 18/02/14 -
Price 1.94 1.84 1.96 2.10 2.50 1.90 1.47 -
P/RPS 0.53 0.39 0.71 0.82 0.93 0.82 0.78 -22.76%
P/EPS 3.27 2.32 4.64 5.28 5.99 4.99 6.37 -35.96%
EY 30.56 43.15 21.55 18.93 16.69 20.02 15.69 56.15%
DY 0.00 0.00 5.10 3.17 4.00 0.00 6.80 -
P/NAPS 0.86 0.83 0.97 1.07 1.34 1.05 0.86 0.00%

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
Post a Comment