[OSKPROP] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 47.25%
YoY- 75.96%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 462,373 323,748 139,722 455,699 309,657 160,598 56,886 303.74%
PBT 94,180 66,989 29,071 83,215 55,116 25,066 8,541 394.68%
Tax -20,648 -14,679 -5,020 -26,920 -15,339 -6,961 -1,990 375.04%
NP 73,532 52,310 24,051 56,295 39,777 18,105 6,551 400.58%
-
NP to SH 71,736 50,187 22,865 55,464 37,666 17,580 6,344 403.04%
-
Tax Rate 21.92% 21.91% 17.27% 32.35% 27.83% 27.77% 23.30% -
Total Cost 388,841 271,438 115,671 399,404 269,880 142,493 50,335 290.29%
-
Net Worth 471,662 449,902 435,180 411,289 394,458 382,383 374,872 16.53%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 12,032 12,029 - 24,052 12,026 12,024 - -
Div Payout % 16.77% 23.97% - 43.37% 31.93% 68.40% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 471,662 449,902 435,180 411,289 394,458 382,383 374,872 16.53%
NOSH 240,644 240,589 240,431 240,520 240,523 240,492 240,303 0.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.90% 16.16% 17.21% 12.35% 12.85% 11.27% 11.52% -
ROE 15.21% 11.16% 5.25% 13.49% 9.55% 4.60% 1.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 192.14 134.56 58.11 189.46 128.74 66.78 23.67 303.39%
EPS 29.81 20.86 9.51 23.06 15.66 7.31 2.64 402.57%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.96 1.87 1.81 1.71 1.64 1.59 1.56 16.41%
Adjusted Per Share Value based on latest NOSH - 240,513
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 139.73 97.84 42.23 137.72 93.58 48.53 17.19 303.75%
EPS 21.68 15.17 6.91 16.76 11.38 5.31 1.92 402.57%
DPS 3.64 3.64 0.00 7.27 3.63 3.63 0.00 -
NAPS 1.4254 1.3597 1.3152 1.243 1.1921 1.1556 1.1329 16.52%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.62 1.95 1.66 1.35 1.30 1.24 1.00 -
P/RPS 1.36 1.45 2.86 0.71 1.01 1.86 4.22 -52.96%
P/EPS 8.79 9.35 17.46 5.85 8.30 16.96 37.88 -62.20%
EY 11.38 10.70 5.73 17.08 12.05 5.90 2.64 164.63%
DY 1.91 2.56 0.00 7.41 3.85 4.03 0.00 -
P/NAPS 1.34 1.04 0.92 0.79 0.79 0.78 0.64 63.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 14/08/14 22/05/14 18/02/14 18/11/13 26/08/13 10/05/13 -
Price 2.10 2.50 1.90 1.47 1.34 1.44 1.14 -
P/RPS 1.09 1.86 3.27 0.78 1.04 2.16 4.82 -62.84%
P/EPS 7.04 11.98 19.98 6.37 8.56 19.70 43.18 -70.12%
EY 14.20 8.34 5.01 15.69 11.69 5.08 2.32 234.23%
DY 2.38 2.00 0.00 6.80 3.73 3.47 0.00 -
P/NAPS 1.07 1.34 1.05 0.86 0.82 0.91 0.73 29.00%

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