[OSKPROP] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 78.76%
YoY- 144.5%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 184,026 139,722 146,042 149,059 103,712 56,886 54,703 125.01%
PBT 37,918 29,071 28,099 30,050 16,525 8,541 7,928 184.68%
Tax -9,659 -5,020 -11,581 -8,378 -4,971 -1,990 -1,874 199.28%
NP 28,259 24,051 16,518 21,672 11,554 6,551 6,054 180.09%
-
NP to SH 27,322 22,865 17,798 20,086 11,236 6,344 4,797 219.94%
-
Tax Rate 25.47% 17.27% 41.21% 27.88% 30.08% 23.30% 23.64% -
Total Cost 155,767 115,671 129,524 127,387 92,158 50,335 48,649 117.70%
-
Net Worth 449,754 435,180 411,278 394,503 382,553 374,872 374,993 12.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 12,025 - 12,025 - 12,029 - 6,087 57.63%
Div Payout % 44.01% - 67.57% - 107.07% - 126.90% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 449,754 435,180 411,278 394,503 382,553 374,872 374,993 12.92%
NOSH 240,510 240,431 240,513 240,550 240,599 240,303 243,502 -0.82%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.36% 17.21% 11.31% 14.54% 11.14% 11.52% 11.07% -
ROE 6.07% 5.25% 4.33% 5.09% 2.94% 1.69% 1.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 76.51 58.11 60.72 61.97 43.11 23.67 22.47 126.83%
EPS 11.36 9.51 7.40 8.35 4.67 2.64 1.97 222.60%
DPS 5.00 0.00 5.00 0.00 5.00 0.00 2.50 58.94%
NAPS 1.87 1.81 1.71 1.64 1.59 1.56 1.54 13.85%
Adjusted Per Share Value based on latest NOSH - 240,550
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.61 42.23 44.14 45.05 31.34 17.19 16.53 125.01%
EPS 8.26 6.91 5.38 6.07 3.40 1.92 1.45 219.98%
DPS 3.63 0.00 3.63 0.00 3.64 0.00 1.84 57.49%
NAPS 1.3592 1.3152 1.2429 1.1922 1.1561 1.1329 1.1333 12.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.95 1.66 1.35 1.30 1.24 1.00 1.05 -
P/RPS 2.55 2.86 2.22 2.10 2.88 4.22 4.67 -33.26%
P/EPS 17.17 17.46 18.24 15.57 26.55 37.88 53.30 -53.10%
EY 5.83 5.73 5.48 6.42 3.77 2.64 1.88 113.09%
DY 2.56 0.00 3.70 0.00 4.03 0.00 2.38 4.99%
P/NAPS 1.04 0.92 0.79 0.79 0.78 0.64 0.68 32.84%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 22/05/14 18/02/14 18/11/13 26/08/13 10/05/13 07/02/13 -
Price 2.50 1.90 1.47 1.34 1.44 1.14 0.96 -
P/RPS 3.27 3.27 2.42 2.16 3.34 4.82 4.27 -16.33%
P/EPS 22.01 19.98 19.86 16.05 30.84 43.18 48.73 -41.21%
EY 4.54 5.01 5.03 6.23 3.24 2.32 2.05 70.15%
DY 2.00 0.00 3.40 0.00 3.47 0.00 2.60 -16.08%
P/NAPS 1.34 1.05 0.86 0.82 0.91 0.73 0.62 67.39%

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