[OSK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 17.95%
YoY- 174.92%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 928,988 657,814 348,287 760,735 302,164 27,563 13,782 1543.61%
PBT 204,009 139,624 85,340 604,722 501,141 98,332 47,501 163.51%
Tax -32,237 -23,805 -13,269 -34,920 -16,377 -3,650 -1,949 545.86%
NP 171,772 115,819 72,071 569,802 484,764 94,682 45,552 141.68%
-
NP to SH 168,165 113,270 69,620 561,528 476,055 94,682 45,552 138.29%
-
Tax Rate 15.80% 17.05% 15.55% 5.77% 3.27% 3.71% 4.10% -
Total Cost 757,216 541,995 276,216 190,933 -182,600 -67,119 -31,770 -
-
Net Worth 4,251,311 4,168,223 4,138,445 3,336,926 3,017,616 2,785,323 2,776,865 32.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 34,619 34,619 - 225,467 182,097 166,358 - -
Div Payout % 20.59% 30.56% - 40.15% 38.25% 175.70% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 4,251,311 4,168,223 4,138,445 3,336,926 3,017,616 2,785,323 2,776,865 32.73%
NOSH 1,402,890 1,402,890 1,384,095 1,127,339 1,040,557 950,622 950,981 29.49%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.49% 17.61% 20.69% 74.90% 160.43% 343.51% 330.52% -
ROE 3.96% 2.72% 1.68% 16.83% 15.78% 3.40% 1.64% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 67.09 47.50 25.16 67.48 29.04 2.90 1.45 1179.85%
EPS 12.14 8.18 5.03 49.81 45.75 9.96 4.79 85.57%
DPS 2.50 2.50 0.00 20.00 17.50 17.50 0.00 -
NAPS 3.07 3.01 2.99 2.96 2.90 2.93 2.92 3.38%
Adjusted Per Share Value based on latest NOSH - 1,385,283
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.34 31.39 16.62 36.31 14.42 1.32 0.66 1539.98%
EPS 8.03 5.41 3.32 26.80 22.72 4.52 2.17 138.67%
DPS 1.65 1.65 0.00 10.76 8.69 7.94 0.00 -
NAPS 2.029 1.9893 1.9751 1.5926 1.4402 1.3293 1.3253 32.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.58 1.59 1.68 1.63 1.72 2.12 2.19 -
P/RPS 2.36 3.35 6.68 2.42 5.92 73.12 151.11 -93.70%
P/EPS 13.01 19.44 33.40 3.27 3.76 21.29 45.72 -56.63%
EY 7.69 5.14 2.99 30.56 26.60 4.70 2.19 130.49%
DY 1.58 1.57 0.00 12.27 10.17 8.25 0.00 -
P/NAPS 0.51 0.53 0.56 0.55 0.59 0.72 0.75 -22.61%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 1.53 1.56 1.59 1.59 1.61 1.63 2.20 -
P/RPS 2.28 3.28 6.32 2.36 5.54 56.22 151.80 -93.86%
P/EPS 12.60 19.07 31.61 3.19 3.52 16.37 45.93 -57.68%
EY 7.94 5.24 3.16 31.33 28.42 6.11 2.18 136.16%
DY 1.63 1.60 0.00 12.58 10.87 10.74 0.00 -
P/NAPS 0.50 0.52 0.53 0.54 0.56 0.56 0.75 -23.62%

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