[OSK] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 104.12%
YoY- 100.3%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 999,957 1,221,324 1,182,233 1,189,122 1,238,650 402,885 59,018 60.19%
PBT 360,312 422,142 311,232 500,542 272,012 668,188 211,269 9.29%
Tax -34,477 -40,856 -48,985 -43,224 -42,982 -21,836 -11,305 20.40%
NP 325,834 381,286 262,246 457,318 229,029 646,352 199,964 8.46%
-
NP to SH 322,525 375,782 258,450 449,121 224,220 634,740 199,964 8.28%
-
Tax Rate 9.57% 9.68% 15.74% 8.64% 15.80% 3.27% 5.35% -
Total Cost 674,122 840,037 919,986 731,804 1,009,621 -243,466 -140,945 -
-
Net Worth 5,177,207 4,922,963 4,528,296 4,542,114 4,251,311 3,017,616 2,668,524 11.66%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 27,284 55,392 55,392 46,159 46,159 242,796 31,882 -2.55%
Div Payout % 8.46% 14.74% 21.43% 10.28% 20.59% 38.25% 15.94% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 5,177,207 4,922,963 4,528,296 4,542,114 4,251,311 3,017,616 2,668,524 11.66%
NOSH 2,095,301 2,095,000 2,095,000 1,402,890 1,402,890 1,040,557 956,460 13.94%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 32.58% 31.22% 22.18% 38.46% 18.49% 160.43% 338.81% -
ROE 6.23% 7.63% 5.71% 9.89% 5.27% 21.03% 7.49% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 48.87 58.80 56.91 85.87 89.45 38.72 6.17 41.14%
EPS 15.57 18.09 12.44 32.43 16.19 61.00 20.91 -4.79%
DPS 1.33 2.67 2.67 3.33 3.33 23.33 3.33 -14.17%
NAPS 2.53 2.37 2.18 3.28 3.07 2.90 2.79 -1.61%
Adjusted Per Share Value based on latest NOSH - 1,402,890
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 48.53 59.27 57.37 57.71 60.11 19.55 2.86 60.23%
EPS 15.65 18.24 12.54 21.79 10.88 30.80 9.70 8.29%
DPS 1.32 2.69 2.69 2.24 2.24 11.78 1.55 -2.63%
NAPS 2.5124 2.389 2.1975 2.2042 2.0631 1.4644 1.295 11.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.73 0.965 0.96 1.60 1.58 1.72 2.15 -
P/RPS 1.49 1.64 1.69 1.86 1.77 4.44 34.84 -40.83%
P/EPS 4.63 5.33 7.72 4.93 9.76 2.82 10.28 -12.43%
EY 21.59 18.75 12.96 20.27 10.25 35.47 9.72 14.21%
DY 1.83 2.76 2.78 2.08 2.11 13.57 1.55 2.80%
P/NAPS 0.29 0.41 0.44 0.49 0.51 0.59 0.77 -15.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 25/11/19 27/11/18 27/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.795 0.945 0.895 1.06 1.53 1.61 2.23 -
P/RPS 1.63 1.61 1.57 1.23 1.71 4.16 36.14 -40.30%
P/EPS 5.04 5.22 7.19 3.27 9.45 2.64 10.67 -11.74%
EY 19.83 19.14 13.90 30.60 10.58 37.89 9.38 13.27%
DY 1.68 2.82 2.98 3.14 2.18 14.49 1.49 2.01%
P/NAPS 0.31 0.40 0.41 0.32 0.50 0.56 0.80 -14.60%

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