[OSK] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 33.9%
YoY- -13.53%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,126,101 1,085,511 1,207,523 1,204,087 1,169,279 1,305,671 760,735 6.74%
PBT 464,640 410,832 470,528 395,410 485,180 321,413 604,722 -4.29%
Tax -62,811 -67,816 -51,869 -43,142 -81,574 -69,385 -34,920 10.26%
NP 401,829 343,016 418,659 352,268 403,606 252,028 569,802 -5.64%
-
NP to SH 398,227 339,342 412,003 346,053 400,219 247,273 561,528 -5.56%
-
Tax Rate 13.52% 16.51% 11.02% 10.91% 16.81% 21.59% 5.77% -
Total Cost 724,272 742,495 788,864 851,819 765,673 1,053,643 190,933 24.85%
-
Net Worth 5,464,575 5,219,657 5,005,148 4,590,612 4,549,057 4,306,699 3,336,926 8.55%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 103,105 81,239 103,841 103,860 124,631 103,859 225,467 -12.21%
Div Payout % 25.89% 23.94% 25.20% 30.01% 31.14% 42.00% 40.15% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 5,464,575 5,219,657 5,005,148 4,590,612 4,549,057 4,306,699 3,336,926 8.55%
NOSH 2,095,301 2,095,301 2,095,000 2,095,000 2,095,000 1,402,890 1,127,339 10.87%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 35.68% 31.60% 34.67% 29.26% 34.52% 19.30% 74.90% -
ROE 7.29% 6.50% 8.23% 7.54% 8.80% 5.74% 16.83% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 54.61 53.45 58.14 57.97 56.29 94.29 67.48 -3.46%
EPS 19.31 16.40 19.84 16.66 19.27 17.86 49.81 -14.59%
DPS 5.00 4.00 5.00 5.00 6.00 7.50 20.00 -20.61%
NAPS 2.65 2.57 2.41 2.21 2.19 3.11 2.96 -1.82%
Adjusted Per Share Value based on latest NOSH - 2,095,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 53.74 51.81 57.63 57.47 55.80 62.31 36.31 6.74%
EPS 19.01 16.20 19.66 16.52 19.10 11.80 26.80 -5.55%
DPS 4.92 3.88 4.96 4.96 5.95 4.96 10.76 -12.21%
NAPS 2.608 2.4911 2.3887 2.1909 2.1711 2.0554 1.5926 8.55%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.87 0.90 1.04 0.87 1.07 1.40 1.63 -
P/RPS 1.59 1.68 1.79 1.50 1.90 1.48 2.42 -6.75%
P/EPS 4.51 5.39 5.24 5.22 5.55 7.84 3.27 5.49%
EY 22.20 18.56 19.08 19.15 18.01 12.75 30.56 -5.18%
DY 5.75 4.44 4.81 5.75 5.61 5.36 12.27 -11.85%
P/NAPS 0.33 0.35 0.43 0.39 0.49 0.45 0.55 -8.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 27/02/20 27/02/19 28/02/18 24/02/17 29/02/16 -
Price 0.89 0.85 0.96 0.985 1.04 1.50 1.59 -
P/RPS 1.63 1.59 1.65 1.70 1.85 1.59 2.36 -5.97%
P/EPS 4.61 5.09 4.84 5.91 5.40 8.40 3.19 6.32%
EY 21.70 19.66 20.66 16.91 18.53 11.90 31.33 -5.93%
DY 5.62 4.71 5.21 5.08 5.77 5.00 12.58 -12.55%
P/NAPS 0.34 0.33 0.40 0.45 0.47 0.48 0.54 -7.41%

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