[OSKPROP] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 41.97%
YoY- 83.62%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 447,165 284,016 668,549 462,373 323,748 139,722 455,699 -1.25%
PBT 101,047 56,596 136,503 94,180 66,989 29,071 83,215 13.85%
Tax -25,660 -15,169 -31,692 -20,648 -14,679 -5,020 -26,920 -3.15%
NP 75,387 41,427 104,811 73,532 52,310 24,051 56,295 21.55%
-
NP to SH 72,462 48,343 101,844 71,736 50,187 22,865 55,464 19.56%
-
Tax Rate 25.39% 26.80% 23.22% 21.92% 21.91% 17.27% 32.35% -
Total Cost 371,778 242,589 563,738 388,841 271,438 115,671 399,404 -4.67%
-
Net Worth 552,510 540,662 487,038 471,662 449,902 435,180 411,289 21.81%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 24,110 12,032 12,029 - 24,052 -
Div Payout % - - 23.67% 16.77% 23.97% - 43.37% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 552,510 540,662 487,038 471,662 449,902 435,180 411,289 21.81%
NOSH 244,473 243,541 241,107 240,644 240,589 240,431 240,520 1.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.86% 14.59% 15.68% 15.90% 16.16% 17.21% 12.35% -
ROE 13.12% 8.94% 20.91% 15.21% 11.16% 5.25% 13.49% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 182.91 116.62 277.28 192.14 134.56 58.11 189.46 -2.32%
EPS 29.64 19.85 42.24 29.81 20.86 9.51 23.06 18.27%
DPS 0.00 0.00 10.00 5.00 5.00 0.00 10.00 -
NAPS 2.26 2.22 2.02 1.96 1.87 1.81 1.71 20.49%
Adjusted Per Share Value based on latest NOSH - 244,979
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 135.14 85.83 202.04 139.73 97.84 42.23 137.72 -1.25%
EPS 21.90 14.61 30.78 21.68 15.17 6.91 16.76 19.58%
DPS 0.00 0.00 7.29 3.64 3.64 0.00 7.27 -
NAPS 1.6698 1.6339 1.4719 1.4254 1.3597 1.3152 1.243 21.81%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.90 1.95 2.00 2.62 1.95 1.66 1.35 -
P/RPS 1.04 1.67 0.72 1.36 1.45 2.86 0.71 29.06%
P/EPS 6.41 9.82 4.73 8.79 9.35 17.46 5.85 6.30%
EY 15.60 10.18 21.12 11.38 10.70 5.73 17.08 -5.87%
DY 0.00 0.00 5.00 1.91 2.56 0.00 7.41 -
P/NAPS 0.84 0.88 0.99 1.34 1.04 0.92 0.79 4.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 12/05/15 12/02/15 06/11/14 14/08/14 22/05/14 18/02/14 -
Price 1.94 1.84 1.96 2.10 2.50 1.90 1.47 -
P/RPS 1.06 1.58 0.71 1.09 1.86 3.27 0.78 22.75%
P/EPS 6.55 9.27 4.64 7.04 11.98 19.98 6.37 1.88%
EY 15.28 10.79 21.55 14.20 8.34 5.01 15.69 -1.75%
DY 0.00 0.00 5.10 2.38 2.00 0.00 6.80 -
P/NAPS 0.86 0.83 0.97 1.07 1.34 1.05 0.86 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