[OSK] QoQ TTM Result on 31-Mar-2019 [#1]

Stock

[OSK] OSK HOLDINGS BHD

Announcement Date

27-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Mar-2019 [#1]

Profit Trend

QoQ- 4.72%

YoY- -13.91%

Quarter Report

OSK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	1,207,523	1,233,405	1,268,922	1,185,415	1,204,087	1,164,112	1,127,325	4.67%
YoY %	-2.10%	-2.80%	7.04%	-1.55%	3.43%	3.26%	-	-
Horiz. %	107.11%	109.41%	112.56%	105.15%	106.81%	103.26%	100.00%	-
PBT	470,528	478,593	435,076	406,770	395,410	343,197	513,919	-5.69%
YoY %	-1.69%	10.00%	6.96%	2.87%	15.21%	-33.22%	-	-
Horiz. %	91.56%	93.13%	84.66%	79.15%	76.94%	66.78%	100.00%	-
Tax	-51,869	-37,045	-38,926	-38,014	-43,142	-85,895	-88,733	-30.02%
YoY %	-40.02%	4.83%	-2.40%	11.89%	49.77%	3.20%	-	-
Horiz. %	58.46%	41.75%	43.87%	42.84%	48.62%	96.80%	100.00%	-
NP	418,659	441,548	396,150	368,756	352,268	257,302	425,186	-1.02%
YoY %	-5.18%	11.46%	7.43%	4.68%	36.91%	-39.48%	-	-
Horiz. %	98.46%	103.85%	93.17%	86.73%	82.85%	60.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	412,003	434,052	389,997	362,391	346,053	257,216	420,522	-1.35%
YoY %	-5.08%	11.30%	7.62%	4.72%	34.54%	-38.83%	-	-
Horiz. %	97.97%	103.22%	92.74%	86.18%	82.29%	61.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.02%	7.74%	8.95%	9.35%	10.91%	25.03%	17.27%	-
YoY %	42.38%	-13.52%	-4.28%	-14.30%	-56.41%	44.93%	-	-
Horiz. %	63.81%	44.82%	51.82%	54.14%	63.17%	144.93%	100.00%	-
Total Cost	788,864	791,857	872,772	816,659	851,819	906,810	702,139	8.05%
YoY %	-0.38%	-9.27%	6.87%	-4.13%	-6.06%	29.15%	-	-
Horiz. %	112.35%	112.78%	124.30%	116.31%	121.32%	129.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,005,148	4,922,963	4,777,559	4,715,243	4,590,612	4,528,296	4,424,436	8.54%
YoY %	1.67%	3.04%	1.32%	2.71%	1.38%	2.35%	-	-
Horiz. %	113.13%	111.27%	107.98%	106.57%	103.76%	102.35%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	103,848	103,860	103,860	103,860	103,860	114,245	114,245	-6.14%
YoY %	-0.01%	0.00%	0.00%	0.00%	-9.09%	0.00%	-	-
Horiz. %	90.90%	90.91%	90.91%	90.91%	90.91%	100.00%	100.00%	-
Div Payout %	25.21%	23.93%	26.63%	28.66%	30.01%	44.42%	27.17%	-
YoY %	5.35%	-10.14%	-7.08%	-4.50%	-32.44%	63.49%	-	-
Horiz. %	92.79%	88.08%	98.01%	105.48%	110.45%	163.49%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	5,005,148	4,922,963	4,777,559	4,715,243	4,590,612	4,528,296	4,424,436	8.54%
YoY %	1.67%	3.04%	1.32%	2.71%	1.38%	2.35%	-	-
Horiz. %	113.13%	111.27%	107.98%	106.57%	103.76%	102.35%	100.00%	-
NOSH	2,095,000	2,095,000	2,095,000	2,095,000	2,095,000	2,095,000	2,095,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	34.67%	35.80%	31.22%	31.11%	29.26%	22.10%	37.72%	-
YoY %	-3.16%	14.67%	0.35%	6.32%	32.40%	-41.41%	-	-
Horiz. %	91.91%	94.91%	82.77%	82.48%	77.57%	58.59%	100.00%	-
ROE	8.23%	8.82%	8.16%	7.69%	7.54%	5.68%	9.50%	-
YoY %	-6.69%	8.09%	6.11%	1.99%	32.75%	-40.21%	-	-
Horiz. %	86.63%	92.84%	85.89%	80.95%	79.37%	59.79%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	58.14	59.38	61.09	57.07	57.97	56.04	54.27	4.68%
YoY %	-2.09%	-2.80%	7.04%	-1.55%	3.44%	3.26%	-	-
Horiz. %	107.13%	109.42%	112.57%	105.16%	106.82%	103.26%	100.00%	-
EPS	19.84	20.90	18.78	17.45	16.66	12.38	20.24	-1.31%
YoY %	-5.07%	11.29%	7.62%	4.74%	34.57%	-38.83%	-	-
Horiz. %	98.02%	103.26%	92.79%	86.22%	82.31%	61.17%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	5.50	5.50	-6.14%
YoY %	0.00%	0.00%	0.00%	0.00%	-9.09%	0.00%	-	-
Horiz. %	90.91%	90.91%	90.91%	90.91%	90.91%	100.00%	100.00%	-
NAPS	2.41	2.37	2.30	2.27	2.21	2.18	2.13	8.55%
YoY %	1.69%	3.04%	1.32%	2.71%	1.38%	2.35%	-	-
Horiz. %	113.15%	111.27%	107.98%	106.57%	103.76%	102.35%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,095,000
RPS	57.63	58.87	60.56	56.57	57.47	55.56	53.80	4.67%
YoY %	-2.11%	-2.79%	7.05%	-1.57%	3.44%	3.27%	-	-
Horiz. %	107.12%	109.42%	112.57%	105.15%	106.82%	103.27%	100.00%	-
EPS	19.66	20.72	18.61	17.30	16.52	12.28	20.07	-1.36%
YoY %	-5.12%	11.34%	7.57%	4.72%	34.53%	-38.81%	-	-
Horiz. %	97.96%	103.24%	92.73%	86.20%	82.31%	61.19%	100.00%	-
DPS	4.96	4.96	4.96	4.96	4.96	5.45	5.45	-6.07%
YoY %	0.00%	0.00%	0.00%	0.00%	-8.99%	0.00%	-	-
Horiz. %	91.01%	91.01%	91.01%	91.01%	91.01%	100.00%	100.00%	-
NAPS	2.3887	2.3495	2.2801	2.2504	2.1909	2.1612	2.1116	8.54%
YoY %	1.67%	3.04%	1.32%	2.72%	1.37%	2.35%	-	-
Horiz. %	113.12%	111.27%	107.98%	106.57%	103.76%	102.35%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	1.04	0.965	0.94	0.935	0.87	0.96	0.975	-
P/RPS	1.79	1.63	1.54	1.64	1.50	1.71	1.80	-0.36%
YoY %	9.82%	5.84%	-6.10%	9.33%	-12.28%	-5.00%	-	-
Horiz. %	99.44%	90.56%	85.56%	91.11%	83.33%	95.00%	100.00%	-
P/EPS	5.24	4.62	5.01	5.36	5.22	7.75	4.82	5.71%
YoY %	13.42%	-7.78%	-6.53%	2.68%	-32.65%	60.79%	-	-
Horiz. %	108.71%	95.85%	103.94%	111.20%	108.30%	160.79%	100.00%	-
EY	19.08	21.65	19.97	18.66	19.15	12.90	20.76	-5.45%
YoY %	-11.87%	8.41%	7.02%	-2.56%	48.45%	-37.86%	-	-
Horiz. %	91.91%	104.29%	96.19%	89.88%	92.24%	62.14%	100.00%	-
DY	4.81	5.18	5.32	5.35	5.75	5.73	5.64	-10.04%
YoY %	-7.14%	-2.63%	-0.56%	-6.96%	0.35%	1.60%	-	-
Horiz. %	85.28%	91.84%	94.33%	94.86%	101.95%	101.60%	100.00%	-
P/NAPS	0.43	0.41	0.41	0.41	0.39	0.44	0.46	-4.38%
YoY %	4.88%	0.00%	0.00%	5.13%	-11.36%	-4.35%	-	-
Horiz. %	93.48%	89.13%	89.13%	89.13%	84.78%	95.65%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	27/02/20	25/11/19	29/08/19	27/05/19	27/02/19	27/11/18	30/08/18	-
Price	0.96	0.945	0.905	0.86	0.985	0.895	0.995	-
P/RPS	1.65	1.59	1.48	1.51	1.70	1.60	1.83	-6.65%
YoY %	3.77%	7.43%	-1.99%	-11.18%	6.25%	-12.57%	-	-
Horiz. %	90.16%	86.89%	80.87%	82.51%	92.90%	87.43%	100.00%	-
P/EPS	4.84	4.52	4.82	4.93	5.91	7.23	4.91	-0.95%
YoY %	7.08%	-6.22%	-2.23%	-16.58%	-18.26%	47.25%	-	-
Horiz. %	98.57%	92.06%	98.17%	100.41%	120.37%	147.25%	100.00%	-
EY	20.66	22.11	20.75	20.29	16.91	13.84	20.35	1.01%
YoY %	-6.56%	6.55%	2.27%	19.99%	22.18%	-31.99%	-	-
Horiz. %	101.52%	108.65%	101.97%	99.71%	83.10%	68.01%	100.00%	-
DY	5.21	5.29	5.52	5.81	5.08	6.15	5.53	-3.88%
YoY %	-1.51%	-4.17%	-4.99%	14.37%	-17.40%	11.21%	-	-
Horiz. %	94.21%	95.66%	99.82%	105.06%	91.86%	111.21%	100.00%	-
P/NAPS	0.40	0.40	0.39	0.38	0.45	0.41	0.47	-10.16%
YoY %	0.00%	2.56%	2.63%	-15.56%	9.76%	-12.77%	-	-
Horiz. %	85.11%	85.11%	82.98%	80.85%	95.74%	87.23%	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 - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:35:00

EMA 5

5 Mins

SELL

2024-05-03 16:30:00

EMA 5

10 Mins

SELL

2024-05-03 16:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 16:00:00

EMA 5

10 Mins

BUY

2024-05-03 15:55:00

EMA 5

5 Mins

BUY

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

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

HLIND

HONG LEONG INDUSTRIES BHD

321

MYEG

MY E.G. SERVICES BHD

262

YTL

YTL CORPORATION BHD

216

PBBANK

PUBLIC BANK BHD

200

DNEX

DAGANG NEXCHANGE BERHAD

193

GENTING

GENTING BHD

176

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

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

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