[OSKPROP] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
12-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 89.87%
YoY- 111.43%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,136,064 558,888 227,544 204,172 244,628 125,692 93,344 51.63%
PBT 226,384 116,284 34,164 77,424 48,184 14,656 15,712 55.96%
Tax -60,676 -20,080 -7,960 -20,408 -13,272 -4,456 -5,096 51.08%
NP 165,708 96,204 26,204 57,016 34,912 10,200 10,616 58.05%
-
NP to SH 193,372 91,460 25,376 48,204 17,588 7,528 10,640 62.11%
-
Tax Rate 26.80% 17.27% 23.30% 26.36% 27.54% 30.40% 32.43% -
Total Cost 970,356 462,684 201,340 147,156 209,716 115,492 82,728 50.70%
-
Net Worth 540,662 435,180 374,872 350,472 325,565 319,940 316,577 9.32%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 540,662 435,180 374,872 350,472 325,565 319,940 316,577 9.32%
NOSH 243,541 240,431 240,303 187,418 187,106 188,200 187,323 4.46%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.59% 17.21% 11.52% 27.93% 14.27% 8.12% 11.37% -
ROE 35.77% 21.02% 6.77% 13.75% 5.40% 2.35% 3.36% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 466.48 232.45 94.69 108.94 130.74 66.79 49.83 45.14%
EPS 79.40 38.04 10.56 25.72 9.40 4.00 5.68 55.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.81 1.56 1.87 1.74 1.70 1.69 4.64%
Adjusted Per Share Value based on latest NOSH - 243,541
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 343.33 168.90 68.77 61.70 73.93 37.99 28.21 51.63%
EPS 58.44 27.64 7.67 14.57 5.32 2.28 3.22 62.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6339 1.3152 1.1329 1.0592 0.9839 0.9669 0.9567 9.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.95 1.66 1.00 1.19 0.69 0.58 0.35 -
P/RPS 0.42 0.71 1.06 1.09 0.53 0.87 0.70 -8.15%
P/EPS 2.46 4.36 9.47 4.63 7.34 14.50 6.16 -14.17%
EY 40.72 22.92 10.56 21.61 13.62 6.90 16.23 16.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.64 0.64 0.40 0.34 0.21 26.95%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 12/05/15 22/05/14 10/05/13 16/05/12 20/05/11 17/05/10 18/05/09 -
Price 1.84 1.90 1.14 1.25 0.75 0.54 0.51 -
P/RPS 0.39 0.82 1.20 1.15 0.57 0.81 1.02 -14.79%
P/EPS 2.32 4.99 10.80 4.86 7.98 13.50 8.98 -20.18%
EY 43.15 20.02 9.26 20.58 12.53 7.41 11.14 25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 0.73 0.67 0.43 0.32 0.30 18.47%

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