[OSK] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -4.8%
YoY- 9.31%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,593,538 1,622,560 1,587,817 1,496,985 1,410,420 1,347,638 1,320,894 13.33%
PBT 566,055 570,000 555,116 549,401 538,002 515,520 488,045 10.40%
Tax -90,693 -92,373 -84,900 -55,523 -54,074 -56,572 -58,236 34.39%
NP 475,362 477,627 470,216 493,878 483,928 458,948 429,809 6.95%
-
NP to SH 472,460 474,792 466,954 490,479 480,816 456,012 427,188 6.95%
-
Tax Rate 16.02% 16.21% 15.29% 10.11% 10.05% 10.97% 11.93% -
Total Cost 1,118,176 1,144,933 1,117,601 1,003,107 926,492 888,690 891,085 16.35%
-
Net Worth 6,289,417 6,248,175 6,223,045 6,021,343 5,918,238 5,835,754 5,670,786 7.15%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 145,675 145,675 145,675 144,347 144,347 123,726 123,726 11.51%
Div Payout % 30.83% 30.68% 31.20% 29.43% 30.02% 27.13% 28.96% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 6,289,417 6,248,175 6,223,045 6,021,343 5,918,238 5,835,754 5,670,786 7.15%
NOSH 2,095,301 2,095,301 2,095,301 2,095,301 2,095,301 2,095,301 2,095,301 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 29.83% 29.44% 29.61% 32.99% 34.31% 34.06% 32.54% -
ROE 7.51% 7.60% 7.50% 8.15% 8.12% 7.81% 7.53% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 77.28 78.68 75.78 72.60 68.40 65.35 64.06 13.33%
EPS 22.91 23.02 22.29 23.79 23.32 22.11 20.72 6.93%
DPS 7.00 7.00 7.00 7.00 7.00 6.00 6.00 10.83%
NAPS 3.05 3.03 2.97 2.92 2.87 2.83 2.75 7.15%
Adjusted Per Share Value based on latest NOSH - 2,095,301
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 76.05 77.44 75.78 71.44 67.31 64.32 63.04 13.33%
EPS 22.55 22.66 22.29 23.41 22.95 21.76 20.39 6.94%
DPS 6.95 6.95 7.00 6.89 6.89 5.90 5.90 11.54%
NAPS 3.0017 2.982 2.97 2.8737 2.8245 2.7852 2.7064 7.15%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.59 1.47 1.24 1.22 1.06 0.995 0.965 -
P/RPS 2.06 1.87 1.64 1.68 1.55 1.52 1.51 23.02%
P/EPS 6.94 6.38 5.56 5.13 4.55 4.50 4.66 30.44%
EY 14.41 15.66 17.97 19.50 22.00 22.23 21.47 -23.36%
DY 4.40 4.76 5.65 5.74 6.60 6.03 6.22 -20.62%
P/NAPS 0.52 0.49 0.42 0.42 0.37 0.35 0.35 30.23%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 30/05/24 27/02/24 27/11/23 29/08/23 26/05/23 27/02/23 -
Price 1.57 1.66 1.45 1.22 1.26 0.97 1.02 -
P/RPS 2.03 2.11 1.91 1.68 1.84 1.48 1.59 17.70%
P/EPS 6.85 7.21 6.51 5.13 5.40 4.39 4.92 24.71%
EY 14.59 13.87 15.37 19.50 18.51 22.80 20.31 -19.80%
DY 4.46 4.22 4.83 5.74 5.56 6.19 5.88 -16.84%
P/NAPS 0.51 0.55 0.49 0.42 0.44 0.34 0.37 23.87%

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