[OSK] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[OSK] OSK HOLDINGS BHD

Announcement Date

24-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -2.51%

YoY- -55.96%

Quarter Report

OSKH -Qtrly Report 4Q16 (Final) (1).pdf

Latest QR

Upcoming QR

OSK's Result

OSK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,268,525	1,225,246	1,259,928	1,305,671	1,384,309	1,387,735	1,091,989	10.49%
YoY %	3.53%	-2.75%	-3.50%	-5.68%	-0.25%	27.08%	-	-
Horiz. %	116.17%	112.20%	115.38%	119.57%	126.77%	127.08%	100.00%	-
PBT	492,813	313,859	302,902	321,415	307,590	646,011	642,558	-16.19%
YoY %	57.02%	3.62%	-5.76%	4.49%	-52.39%	0.54%	-	-
Horiz. %	76.70%	48.85%	47.14%	50.02%	47.87%	100.54%	100.00%	-
Tax	-69,564	-66,332	-68,688	-69,383	-50,780	-55,075	-46,240	31.26%
YoY %	-4.87%	3.43%	1.00%	-36.63%	7.80%	-19.11%	-	-
Horiz. %	150.44%	143.45%	148.55%	150.05%	109.82%	119.11%	100.00%	-
NP	423,249	247,527	234,214	252,032	256,810	590,936	596,318	-20.41%
YoY %	70.99%	5.68%	-7.07%	-1.86%	-56.54%	-0.90%	-	-
Horiz. %	70.98%	41.51%	39.28%	42.26%	43.07%	99.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	415,954	244,021	231,926	247,278	253,638	578,710	585,593	-20.37%
YoY %	70.46%	5.22%	-6.21%	-2.51%	-56.17%	-1.18%	-	-
Horiz. %	71.03%	41.67%	39.61%	42.23%	43.31%	98.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.12%	21.13%	22.68%	21.59%	16.51%	8.53%	7.20%	-
YoY %	-33.18%	-6.83%	5.05%	30.77%	93.55%	18.47%	-	-
Horiz. %	196.11%	293.47%	315.00%	299.86%	229.31%	118.47%	100.00%	-
Total Cost	845,276	977,719	1,025,714	1,053,639	1,127,499	796,799	495,671	42.69%
YoY %	-13.55%	-4.68%	-2.65%	-6.55%	41.50%	60.75%	-	-
Horiz. %	170.53%	197.25%	206.93%	212.57%	227.47%	160.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,542,114	4,362,091	4,375,939	4,306,699	4,251,311	4,154,376	4,138,445	6.39%
YoY %	4.13%	-0.32%	1.61%	1.30%	2.33%	0.38%	-	-
Horiz. %	109.75%	105.40%	105.74%	104.07%	102.73%	100.38%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	103,859	103,859	103,859	103,859	69,251	69,251	200,932	-35.56%
YoY %	0.00%	0.00%	0.00%	49.97%	0.00%	-65.54%	-	-
Horiz. %	51.69%	51.69%	51.69%	51.69%	34.46%	34.46%	100.00%	-
Div Payout %	24.97%	42.56%	44.78%	42.00%	27.30%	11.97%	34.31%	-
YoY %	-41.33%	-4.96%	6.62%	53.85%	128.07%	-65.11%	-	-
Horiz. %	72.78%	124.05%	130.52%	122.41%	79.57%	34.89%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	4,542,114	4,362,091	4,375,939	4,306,699	4,251,311	4,154,376	4,138,445	6.39%
YoY %	4.13%	-0.32%	1.61%	1.30%	2.33%	0.38%	-	-
Horiz. %	109.75%	105.40%	105.74%	104.07%	102.73%	100.38%	100.00%	-
NOSH	1,402,890	1,402,890	1,402,000	1,402,890	1,402,890	1,402,890	1,384,095	0.90%
YoY %	0.00%	0.06%	-0.06%	0.00%	0.00%	1.36%	-	-
Horiz. %	101.36%	101.36%	101.29%	101.36%	101.36%	101.36%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	33.37%	20.20%	18.59%	19.30%	18.55%	42.58%	54.61%	-
YoY %	65.20%	8.66%	-3.68%	4.04%	-56.43%	-22.03%	-	-
Horiz. %	61.11%	36.99%	34.04%	35.34%	33.97%	77.97%	100.00%	-
ROE	9.16%	5.59%	5.30%	5.74%	5.97%	13.93%	14.15%	-
YoY %	63.86%	5.47%	-7.67%	-3.85%	-57.14%	-1.55%	-	-
Horiz. %	64.73%	39.51%	37.46%	40.57%	42.19%	98.45%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	91.60	88.48	90.98	94.29	99.97	100.21	78.90	10.45%
YoY %	3.53%	-2.75%	-3.51%	-5.68%	-0.24%	27.01%	-	-
Horiz. %	116.10%	112.14%	115.31%	119.51%	126.70%	127.01%	100.00%	-
EPS	30.04	17.62	16.75	17.86	18.32	41.79	42.31	-20.39%
YoY %	70.49%	5.19%	-6.22%	-2.51%	-56.16%	-1.23%	-	-
Horiz. %	71.00%	41.65%	39.59%	42.21%	43.30%	98.77%	100.00%	-
DPS	7.50	7.50	7.50	7.50	5.00	5.00	14.52	-35.59%
YoY %	0.00%	0.00%	0.00%	50.00%	0.00%	-65.56%	-	-
Horiz. %	51.65%	51.65%	51.65%	51.65%	34.44%	34.44%	100.00%	-
NAPS	3.28	3.15	3.16	3.11	3.07	3.00	2.99	6.35%
YoY %	4.13%	-0.32%	1.61%	1.30%	2.33%	0.33%	-	-
Horiz. %	109.70%	105.35%	105.69%	104.01%	102.68%	100.33%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,402,890
RPS	60.54	58.48	60.13	62.31	66.07	66.23	52.12	10.48%
YoY %	3.52%	-2.74%	-3.50%	-5.69%	-0.24%	27.07%	-	-
Horiz. %	116.16%	112.20%	115.37%	119.55%	126.77%	127.07%	100.00%	-
EPS	19.85	11.65	11.07	11.80	12.11	27.62	27.95	-20.38%
YoY %	70.39%	5.24%	-6.19%	-2.56%	-56.15%	-1.18%	-	-
Horiz. %	71.02%	41.68%	39.61%	42.22%	43.33%	98.82%	100.00%	-
DPS	4.96	4.96	4.96	4.96	3.31	3.31	9.59	-35.54%
YoY %	0.00%	0.00%	0.00%	49.85%	0.00%	-65.48%	-	-
Horiz. %	51.72%	51.72%	51.72%	51.72%	34.52%	34.52%	100.00%	-
NAPS	2.1678	2.0818	2.0885	2.0554	2.029	1.9827	1.9751	6.39%
YoY %	4.13%	-0.32%	1.61%	1.30%	2.34%	0.38%	-	-
Horiz. %	109.76%	105.40%	105.74%	104.07%	102.73%	100.38%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.60	1.62	1.58	1.40	1.58	1.59	1.68	-
P/RPS	1.75	1.83	1.74	1.48	1.58	1.59	2.13	-12.26%
YoY %	-4.37%	5.17%	17.57%	-6.33%	-0.63%	-25.35%	-	-
Horiz. %	82.16%	85.92%	81.69%	69.48%	74.18%	74.65%	100.00%	-
P/EPS	5.33	9.19	9.43	7.84	8.63	3.80	3.97	21.67%
YoY %	-42.00%	-2.55%	20.28%	-9.15%	127.11%	-4.28%	-	-
Horiz. %	134.26%	231.49%	237.53%	197.48%	217.38%	95.72%	100.00%	-
EY	18.77	10.88	10.60	12.75	11.59	26.28	25.18	-17.77%
YoY %	72.52%	2.64%	-16.86%	10.01%	-55.90%	4.37%	-	-
Horiz. %	74.54%	43.21%	42.10%	50.64%	46.03%	104.37%	100.00%	-
DY	4.69	4.63	4.75	5.36	3.16	3.15	8.64	-33.43%
YoY %	1.30%	-2.53%	-11.38%	69.62%	0.32%	-63.54%	-	-
Horiz. %	54.28%	53.59%	54.98%	62.04%	36.57%	36.46%	100.00%	-
P/NAPS	0.49	0.51	0.50	0.45	0.51	0.53	0.56	-8.50%
YoY %	-3.92%	2.00%	11.11%	-11.76%	-3.77%	-5.36%	-	-
Horiz. %	87.50%	91.07%	89.29%	80.36%	91.07%	94.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	27/11/17	29/08/17	25/05/17	24/02/17	30/11/16	30/08/16	31/05/16	-
Price	1.06	1.60	1.63	1.50	1.53	1.56	1.59	-
P/RPS	1.16	1.81	1.79	1.59	1.53	1.56	2.02	-30.88%
YoY %	-35.91%	1.12%	12.58%	3.92%	-1.92%	-22.77%	-	-
Horiz. %	57.43%	89.60%	88.61%	78.71%	75.74%	77.23%	100.00%	-
P/EPS	3.53	9.08	9.73	8.40	8.35	3.73	3.76	-4.11%
YoY %	-61.12%	-6.68%	15.83%	0.60%	123.86%	-0.80%	-	-
Horiz. %	93.88%	241.49%	258.78%	223.40%	222.07%	99.20%	100.00%	-
EY	28.34	11.01	10.27	11.90	11.97	26.79	26.61	4.28%
YoY %	157.40%	7.21%	-13.70%	-0.58%	-55.32%	0.68%	-	-
Horiz. %	106.50%	41.38%	38.59%	44.72%	44.98%	100.68%	100.00%	-
DY	7.08	4.69	4.60	5.00	3.27	3.21	9.13	-15.58%
YoY %	50.96%	1.96%	-8.00%	52.91%	1.87%	-64.84%	-	-
Horiz. %	77.55%	51.37%	50.38%	54.76%	35.82%	35.16%	100.00%	-
P/NAPS	0.32	0.51	0.52	0.48	0.50	0.52	0.53	-28.54%
YoY %	-37.25%	-1.92%	8.33%	-4.00%	-3.85%	-1.89%	-	-
Horiz. %	60.38%	96.23%	98.11%	90.57%	94.34%	98.11%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 15:05:00

ADX

5 Mins

SELL

2024-05-03 12:10:00

EMA 5

10 Mins

SELL

2024-05-03 12:10:00

EMA 5

5 Mins

SELL

2024-05-03 10:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 10:55:00

TURTLE SYSTEM 55

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

349

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

314

MYEG

MY E.G. SERVICES BHD

274

CAPITALA

CAPITAL A BERHAD

233

DNEX

DAGANG NEXCHANGE BERHAD

221

PBBANK

PUBLIC BANK BHD

214

YTL

YTL CORPORATION BHD

211

Daily Stocks

HSI-CXG

0.17

+0.045

291,223,000

FITTERS

0.05

0.00

164,918,000

HSI-HUT

0.23

-0.04

158,860,800

INGENIEU

0.12

-0.01

154,818,200

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

77,979,000

TWL

0.03

0.00

77,324,300

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.91

+0.005

50,221,400

More active Stocks

ALLIANZ-PA

22.40

+0.88

100

DLADY

34.20

+0.50

21,000

AJI

20.18

+0.44

939,000

TENAGA

12.34

+0.32

11,106,200

NESTLE

128.20

+0.30

39,600

HUMEIND-LA

4.18

+0.30

3,600

SAM

5.10

+0.27

1,086,900

HLFG

17.14

+0.24

153,200

MCEMENT

5.16

+0.17

1,684,900

HSI-CVV

0.95

+0.165

28,100

More gainer Stocks

HSI-HWB

0.215

-0.255

302,700

APOLLO

6.86

-0.18

209,600

KLK

23.10

-0.14

673,000

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

XIAOMI-C31

0.005

-0.115

15,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More