[OSK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -0.96%
YoY- 64.87%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,315,628 55,126 59,768 60,674 1,076,392 1,093,430 909,804 6.33%
PBT 279,248 196,664 202,866 171,376 167,608 183,424 164,178 9.24%
Tax -47,610 -7,300 -13,200 -10,984 -55,052 -51,798 -46,832 0.27%
NP 231,638 189,364 189,666 160,392 112,556 131,626 117,346 11.98%
-
NP to SH 226,540 189,364 189,666 160,392 97,284 106,256 86,758 17.33%
-
Tax Rate 17.05% 3.71% 6.51% 6.41% 32.85% 28.24% 28.53% -
Total Cost 1,083,990 -134,238 -129,898 -99,718 963,836 961,804 792,458 5.35%
-
Net Worth 4,168,223 2,785,323 2,636,913 2,498,860 1,485,757 939,442 1,346,556 20.70%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 69,239 332,717 47,943 48,427 47,317 46,972 45,186 7.36%
Div Payout % 30.56% 175.70% 25.28% 30.19% 48.64% 44.21% 52.08% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,168,223 2,785,323 2,636,913 2,498,860 1,485,757 939,442 1,346,556 20.70%
NOSH 1,402,890 950,622 958,877 968,550 946,342 939,442 903,729 7.59%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.61% 343.51% 317.34% 264.35% 10.46% 12.04% 12.90% -
ROE 5.43% 6.80% 7.19% 6.42% 6.55% 11.31% 6.44% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.01 5.80 6.23 6.26 113.74 116.39 100.67 -0.95%
EPS 16.36 19.92 19.78 16.56 10.28 11.32 9.60 9.28%
DPS 5.00 35.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.01 2.93 2.75 2.58 1.57 1.00 1.49 12.42%
Adjusted Per Share Value based on latest NOSH - 968,512
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 62.79 2.63 2.85 2.90 51.37 52.18 43.42 6.33%
EPS 10.81 9.04 9.05 7.65 4.64 5.07 4.14 17.32%
DPS 3.30 15.88 2.29 2.31 2.26 2.24 2.16 7.31%
NAPS 1.9893 1.3293 1.2585 1.1926 0.7091 0.4484 0.6427 20.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.59 2.12 1.79 1.65 1.40 1.49 1.25 -
P/RPS 1.67 36.56 28.72 26.34 1.23 1.28 1.24 5.08%
P/EPS 9.72 10.64 9.05 9.96 13.62 13.17 13.02 -4.75%
EY 10.29 9.40 11.05 10.04 7.34 7.59 7.68 4.99%
DY 3.14 16.51 2.79 3.03 3.57 3.36 4.00 -3.95%
P/NAPS 0.53 0.72 0.65 0.64 0.89 1.49 0.84 -7.38%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 17/08/12 25/08/11 25/08/10 -
Price 1.56 1.63 2.27 1.56 1.55 1.39 1.32 -
P/RPS 1.64 28.11 36.42 24.90 1.36 1.19 1.31 3.81%
P/EPS 9.54 8.18 11.48 9.42 15.08 12.29 13.75 -5.90%
EY 10.49 12.22 8.71 10.62 6.63 8.14 7.27 6.29%
DY 3.21 21.47 2.20 3.21 3.23 3.60 3.79 -2.72%
P/NAPS 0.52 0.56 0.83 0.60 0.99 1.39 0.89 -8.55%

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