[OSK] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 32.78%
YoY- 17.35%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 988,188 641,118 306,457 1,126,101 811,534 592,172 324,961 109.75%
PBT 353,293 221,899 98,559 464,640 336,255 247,063 127,655 96.99%
Tax -45,603 -28,428 -11,930 -62,811 -33,686 -24,831 -10,119 172.58%
NP 307,690 193,471 86,629 401,829 302,569 222,232 117,536 89.83%
-
NP to SH 305,865 192,497 86,266 398,227 299,911 220,023 116,410 90.29%
-
Tax Rate 12.91% 12.81% 12.10% 13.52% 10.02% 10.05% 7.93% -
Total Cost 680,498 447,647 219,828 724,272 508,965 369,940 207,425 120.62%
-
Net Worth 5,567,680 5,464,575 5,526,438 5,464,575 5,382,091 5,382,091 5,320,228 3.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 41,242 41,242 - 103,105 20,621 20,621 - -
Div Payout % 13.48% 21.42% - 25.89% 6.88% 9.37% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,567,680 5,464,575 5,526,438 5,464,575 5,382,091 5,382,091 5,320,228 3.07%
NOSH 2,095,301 2,095,301 2,095,301 2,095,301 2,095,301 2,095,301 2,095,301 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 31.14% 30.18% 28.27% 35.68% 37.28% 37.53% 36.17% -
ROE 5.49% 3.52% 1.56% 7.29% 5.57% 4.09% 2.19% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 47.92 31.09 14.86 54.61 39.35 28.72 15.76 109.73%
EPS 14.83 9.33 4.18 19.31 14.54 10.67 5.65 90.16%
DPS 2.00 2.00 0.00 5.00 1.00 1.00 0.00 -
NAPS 2.70 2.65 2.68 2.65 2.61 2.61 2.58 3.07%
Adjusted Per Share Value based on latest NOSH - 2,095,301
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 47.95 31.11 14.87 54.65 39.38 28.74 15.77 109.73%
EPS 14.84 9.34 4.19 19.33 14.55 10.68 5.65 90.25%
DPS 2.00 2.00 0.00 5.00 1.00 1.00 0.00 -
NAPS 2.7019 2.6518 2.6819 2.6518 2.6118 2.6118 2.5818 3.07%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.865 0.87 0.96 0.87 0.855 0.85 0.99 -
P/RPS 1.81 2.80 6.46 1.59 2.17 2.96 6.28 -56.33%
P/EPS 5.83 9.32 22.95 4.51 5.88 7.97 17.54 -51.98%
EY 17.15 10.73 4.36 22.20 17.01 12.55 5.70 108.27%
DY 2.31 2.30 0.00 5.75 1.17 1.18 0.00 -
P/NAPS 0.32 0.33 0.36 0.33 0.33 0.33 0.38 -10.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 30/11/21 27/08/21 27/05/21 -
Price 0.93 0.93 0.90 0.89 0.855 0.89 0.88 -
P/RPS 1.94 2.99 6.06 1.63 2.17 3.10 5.58 -50.52%
P/EPS 6.27 9.96 21.51 4.61 5.88 8.34 15.59 -45.48%
EY 15.95 10.04 4.65 21.70 17.01 11.99 6.42 83.33%
DY 2.15 2.15 0.00 5.62 1.17 1.12 0.00 -
P/NAPS 0.34 0.35 0.34 0.34 0.33 0.34 0.34 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