[OSK] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 127.52%
YoY- 18.25%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 13,782 59,928 44,264 29,884 15,116 61,269 44,727 -54.41%
PBT 47,501 215,615 158,452 101,433 44,860 213,185 144,478 -52.39%
Tax -1,949 -11,360 -8,479 -6,600 -3,179 -17,550 -7,793 -60.33%
NP 45,552 204,255 149,973 94,833 41,681 195,635 136,685 -51.96%
-
NP to SH 45,552 204,255 149,973 94,833 41,681 195,635 136,685 -51.96%
-
Tax Rate 4.10% 5.27% 5.35% 6.51% 7.09% 8.23% 5.39% -
Total Cost -31,770 -144,327 -105,709 -64,949 -26,565 -134,366 -91,958 -50.79%
-
Net Worth 2,776,865 2,734,272 2,668,524 2,636,913 2,640,119 2,595,553 2,547,707 5.91%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 71,954 23,911 23,971 - 72,636 24,217 -
Div Payout % - 35.23% 15.94% 25.28% - 37.13% 17.72% -
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 2,776,865 2,734,272 2,668,524 2,636,913 2,640,119 2,595,553 2,547,707 5.91%
NOSH 950,981 959,394 956,460 958,877 967,076 968,490 968,710 -1.22%
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 330.52% 340.83% 338.81% 317.34% 275.74% 319.31% 305.60% -
ROE 1.64% 7.47% 5.62% 3.60% 1.58% 7.54% 5.37% -
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 1.45 6.25 4.63 3.12 1.56 6.33 4.62 -53.84%
EPS 4.79 21.29 15.68 9.89 4.31 20.20 14.11 -51.36%
DPS 0.00 7.50 2.50 2.50 0.00 7.50 2.50 -
NAPS 2.92 2.85 2.79 2.75 2.73 2.68 2.63 7.22%
Adjusted Per Share Value based on latest NOSH - 950,840
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.66 2.86 2.11 1.43 0.72 2.92 2.13 -54.24%
EPS 2.17 9.75 7.16 4.53 1.99 9.34 6.52 -52.00%
DPS 0.00 3.43 1.14 1.14 0.00 3.47 1.16 -
NAPS 1.3253 1.305 1.2736 1.2585 1.26 1.2387 1.2159 5.91%
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 2.19 2.03 2.15 1.79 1.67 1.65 1.65 -
P/RPS 151.11 32.50 46.46 57.44 106.84 26.08 35.74 161.70%
P/EPS 45.72 9.53 13.71 18.10 38.75 8.17 11.69 148.44%
EY 2.19 10.49 7.29 5.53 2.58 12.24 8.55 -59.70%
DY 0.00 3.69 1.16 1.40 0.00 4.55 1.52 -
P/NAPS 0.75 0.71 0.77 0.65 0.61 0.62 0.63 12.33%
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 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 27/02/14 29/11/13 -
Price 2.20 2.18 2.23 2.27 1.70 1.60 1.62 -
P/RPS 151.80 34.90 48.19 72.84 108.76 25.29 35.09 165.73%
P/EPS 45.93 10.24 14.22 22.95 39.44 7.92 11.48 152.23%
EY 2.18 9.77 7.03 4.36 2.54 12.63 8.71 -60.31%
DY 0.00 3.44 1.12 1.10 0.00 4.69 1.54 -
P/NAPS 0.75 0.76 0.80 0.83 0.62 0.60 0.62 13.54%

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