[OSK] QoQ 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- -77.59%
YoY- 57.47%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 271,174 309,527 348,287 458,571 274,600 13,781 13,782 624.88%
PBT 64,385 54,284 85,340 103,580 402,806 50,831 47,501 22.40%
Tax -8,432 -10,536 -13,269 -18,543 -12,727 -1,701 -1,949 164.80%
NP 55,953 43,748 72,071 85,037 390,079 49,130 45,552 14.65%
-
NP to SH 54,895 43,650 69,620 85,472 381,370 49,130 45,552 13.20%
-
Tax Rate 13.10% 19.41% 15.55% 17.90% 3.16% 3.35% 4.10% -
Total Cost 215,221 265,779 276,216 373,534 -115,479 -35,349 -31,770 -
-
Net Worth 4,251,311 4,168,223 4,138,445 4,100,439 3,527,824 2,784,350 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 - 34,632 - 23,757 - -
Div Payout % - 79.31% - 40.52% - 48.36% - -
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 4,100,439 3,527,824 2,784,350 2,776,865 32.73%
NOSH 1,402,890 1,402,890 1,384,095 1,385,283 1,216,491 950,290 950,981 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 20.63% 14.13% 20.69% 18.54% 142.05% 356.51% 330.52% -
ROE 1.29% 1.05% 1.68% 2.08% 10.81% 1.76% 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 19.58 22.35 25.16 33.10 22.57 1.45 1.45 464.37%
EPS 3.96 3.15 5.03 6.17 31.35 5.17 4.79 -11.88%
DPS 0.00 2.50 0.00 2.50 0.00 2.50 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 12.94 14.77 16.62 21.89 13.11 0.66 0.66 623.16%
EPS 2.62 2.08 3.32 4.08 18.20 2.34 2.17 13.34%
DPS 0.00 1.65 0.00 1.65 0.00 1.13 0.00 -
NAPS 2.029 1.9893 1.9751 1.957 1.6837 1.3289 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 8.07 7.11 6.68 4.92 7.62 146.19 151.11 -85.74%
P/EPS 39.86 50.44 33.40 26.42 5.49 41.01 45.72 -8.71%
EY 2.51 1.98 2.99 3.79 18.23 2.44 2.19 9.49%
DY 0.00 1.57 0.00 1.53 0.00 1.18 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 7.81 6.98 6.32 4.80 7.13 112.40 151.80 -86.09%
P/EPS 38.60 49.49 31.61 25.77 5.14 31.53 45.93 -10.91%
EY 2.59 2.02 3.16 3.88 19.47 3.17 2.18 12.13%
DY 0.00 1.60 0.00 1.57 0.00 1.53 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