[OSK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 70.44%
YoY- 82.31%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 928,988 302,164 44,264 44,727 815,693 835,204 710,253 4.57%
PBT 204,009 501,141 158,452 144,478 123,516 143,842 139,582 6.52%
Tax -32,237 -16,377 -8,479 -7,793 -37,082 -41,954 -36,461 -2.02%
NP 171,772 484,764 149,973 136,685 86,434 101,888 103,121 8.86%
-
NP to SH 168,165 476,055 149,973 136,685 74,973 83,037 76,982 13.89%
-
Tax Rate 15.80% 3.27% 5.35% 5.39% 30.02% 29.17% 26.12% -
Total Cost 757,216 -182,600 -105,709 -91,958 729,259 733,316 607,132 3.74%
-
Net Worth 4,251,311 3,017,616 2,668,524 2,547,707 1,495,649 939,096 1,380,556 20.59%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 34,619 182,097 23,911 24,217 71,448 23,477 22,856 7.15%
Div Payout % 20.59% 38.25% 15.94% 17.72% 95.30% 28.27% 29.69% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 4,251,311 3,017,616 2,668,524 2,547,707 1,495,649 939,096 1,380,556 20.59%
NOSH 1,402,890 1,040,557 956,460 968,710 952,642 939,096 914,275 7.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.49% 160.43% 338.81% 305.60% 10.60% 12.20% 14.52% -
ROE 3.96% 15.78% 5.62% 5.37% 5.01% 8.84% 5.58% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 67.09 29.04 4.63 4.62 85.62 88.94 77.68 -2.41%
EPS 12.14 45.75 15.68 14.11 7.87 8.84 8.42 6.28%
DPS 2.50 17.50 2.50 2.50 7.50 2.50 2.50 0.00%
NAPS 3.07 2.90 2.79 2.63 1.57 1.00 1.51 12.54%
Adjusted Per Share Value based on latest NOSH - 968,936
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.08 14.66 2.15 2.17 39.58 40.53 34.47 4.56%
EPS 8.16 23.10 7.28 6.63 3.64 4.03 3.74 13.87%
DPS 1.68 8.84 1.16 1.18 3.47 1.14 1.11 7.14%
NAPS 2.0631 1.4644 1.295 1.2363 0.7258 0.4557 0.67 20.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.58 1.72 2.15 1.65 1.41 1.52 1.32 -
P/RPS 2.36 5.92 46.46 35.74 1.65 1.71 1.70 5.61%
P/EPS 13.01 3.76 13.71 11.69 17.92 17.19 15.68 -3.06%
EY 7.69 26.60 7.29 8.55 5.58 5.82 6.38 3.15%
DY 1.58 10.17 1.16 1.52 5.32 1.64 1.89 -2.93%
P/NAPS 0.51 0.59 0.77 0.63 0.90 1.52 0.87 -8.50%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 23/11/12 15/11/11 26/11/10 -
Price 1.53 1.61 2.23 1.62 1.46 1.72 1.73 -
P/RPS 2.28 5.54 48.19 35.09 1.71 1.93 2.23 0.36%
P/EPS 12.60 3.52 14.22 11.48 18.55 19.45 20.55 -7.82%
EY 7.94 28.42 7.03 8.71 5.39 5.14 4.87 8.47%
DY 1.63 10.87 1.12 1.54 5.14 1.45 1.45 1.96%
P/NAPS 0.50 0.56 0.80 0.62 0.93 1.72 1.15 -12.95%

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