[OSK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 70.44%
YoY- 82.31%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,884 15,116 61,269 44,727 30,337 13,438 906,094 -89.77%
PBT 101,433 44,860 213,185 144,478 85,688 44,168 987,654 -78.16%
Tax -6,600 -3,179 -17,550 -7,793 -5,492 -3,681 -30,276 -63.87%
NP 94,833 41,681 195,635 136,685 80,196 40,487 957,378 -78.68%
-
NP to SH 94,833 41,681 195,635 136,685 80,196 40,487 944,925 -78.49%
-
Tax Rate 6.51% 7.09% 8.23% 5.39% 6.41% 8.33% 3.07% -
Total Cost -64,949 -26,565 -134,366 -91,958 -49,859 -27,049 -51,284 17.10%
-
Net Worth 2,636,913 2,640,119 2,595,553 2,547,707 2,498,860 2,489,272 2,411,597 6.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 23,971 - 72,636 24,217 24,213 - 95,698 -60.36%
Div Payout % 25.28% - 37.13% 17.72% 30.19% - 10.13% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,636,913 2,640,119 2,595,553 2,547,707 2,498,860 2,489,272 2,411,597 6.15%
NOSH 958,877 967,076 968,490 968,710 968,550 968,588 956,983 0.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 317.34% 275.74% 319.31% 305.60% 264.35% 301.29% 105.66% -
ROE 3.60% 1.58% 7.54% 5.37% 3.21% 1.63% 39.18% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.12 1.56 6.33 4.62 3.13 1.39 94.68 -89.78%
EPS 9.89 4.31 20.20 14.11 8.28 4.18 98.74 -78.52%
DPS 2.50 0.00 7.50 2.50 2.50 0.00 10.00 -60.41%
NAPS 2.75 2.73 2.68 2.63 2.58 2.57 2.52 6.01%
Adjusted Per Share Value based on latest NOSH - 968,936
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.45 0.73 2.97 2.17 1.47 0.65 43.97 -89.78%
EPS 4.60 2.02 9.49 6.63 3.89 1.96 45.86 -78.50%
DPS 1.16 0.00 3.52 1.18 1.18 0.00 4.64 -60.41%
NAPS 1.2796 1.2812 1.2596 1.2363 1.2126 1.208 1.1703 6.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.79 1.67 1.65 1.65 1.65 1.47 1.44 -
P/RPS 57.44 106.84 26.08 35.74 52.68 105.96 1.52 1033.62%
P/EPS 18.10 38.75 8.17 11.69 19.93 35.17 1.46 438.12%
EY 5.53 2.58 12.24 8.55 5.02 2.84 68.57 -81.41%
DY 1.40 0.00 4.55 1.52 1.52 0.00 6.94 -65.70%
P/NAPS 0.65 0.61 0.62 0.63 0.64 0.57 0.57 9.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 2.27 1.70 1.60 1.62 1.56 1.72 1.44 -
P/RPS 72.84 108.76 25.29 35.09 49.81 123.97 1.52 1228.70%
P/EPS 22.95 39.44 7.92 11.48 18.84 41.15 1.46 530.68%
EY 4.36 2.54 12.63 8.71 5.31 2.43 68.57 -84.14%
DY 1.10 0.00 4.69 1.54 1.60 0.00 6.94 -70.81%
P/NAPS 0.83 0.62 0.60 0.62 0.60 0.67 0.57 28.55%

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