[OSKPROP] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 22.35%
YoY- 187.89%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 812,843 668,549 608,415 618,849 538,535 455,699 364,360 70.81%
PBT 164,028 136,503 122,279 125,138 103,745 83,215 63,044 89.27%
Tax -41,841 -31,692 -32,229 -34,638 -29,950 -26,920 -17,213 80.88%
NP 122,187 104,811 90,050 90,500 73,795 56,295 45,831 92.38%
-
NP to SH 127,322 101,844 89,534 88,071 71,985 55,464 42,463 108.07%
-
Tax Rate 25.51% 23.22% 26.36% 27.68% 28.87% 32.35% 27.30% -
Total Cost 690,656 563,738 518,365 528,349 464,740 399,404 318,529 67.60%
-
Net Worth 540,662 494,858 471,911 449,754 435,180 411,278 394,503 23.40%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 24,274 24,274 24,051 24,051 24,055 24,055 18,117 21.55%
Div Payout % 19.07% 23.83% 26.86% 27.31% 33.42% 43.37% 42.67% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 540,662 494,858 471,911 449,754 435,180 411,278 394,503 23.40%
NOSH 243,541 244,979 240,770 240,510 240,431 240,513 240,550 0.82%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 15.03% 15.68% 14.80% 14.62% 13.70% 12.35% 12.58% -
ROE 23.55% 20.58% 18.97% 19.58% 16.54% 13.49% 10.76% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 333.76 272.90 252.69 257.31 223.99 189.47 151.47 69.41%
EPS 52.28 41.57 37.19 36.62 29.94 23.06 17.65 106.38%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 7.50 21.16%
NAPS 2.22 2.02 1.96 1.87 1.81 1.71 1.64 22.39%
Adjusted Per Share Value based on latest NOSH - 240,510
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 245.65 202.04 183.87 187.02 162.75 137.72 110.11 70.82%
EPS 38.48 30.78 27.06 26.62 21.75 16.76 12.83 108.11%
DPS 7.34 7.34 7.27 7.27 7.27 7.27 5.48 21.53%
NAPS 1.6339 1.4955 1.4262 1.3592 1.3152 1.2429 1.1922 23.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.95 2.00 2.62 1.95 1.66 1.35 1.30 -
P/RPS 0.58 0.73 1.04 0.76 0.74 0.71 0.86 -23.11%
P/EPS 3.73 4.81 7.05 5.33 5.54 5.85 7.36 -36.46%
EY 26.81 20.79 14.19 18.78 18.04 17.08 13.58 57.43%
DY 5.13 5.00 3.82 5.13 6.02 7.41 5.77 -7.54%
P/NAPS 0.88 0.99 1.34 1.04 0.92 0.79 0.79 7.46%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 12/05/15 12/02/15 06/11/14 14/08/14 22/05/14 18/02/14 18/11/13 -
Price 1.84 1.96 2.10 2.50 1.90 1.47 1.34 -
P/RPS 0.55 0.72 0.83 0.97 0.85 0.78 0.88 -26.92%
P/EPS 3.52 4.71 5.65 6.83 6.35 6.37 7.59 -40.11%
EY 28.41 21.21 17.71 14.65 15.76 15.69 13.17 67.02%
DY 5.43 5.10 4.76 4.00 5.26 6.80 5.60 -2.03%
P/NAPS 0.83 0.97 1.07 1.34 1.05 0.86 0.82 0.81%

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