[OSK] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 18.82%
YoY- 61.85%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,085,511 1,207,523 1,204,087 1,169,279 1,305,671 760,735 59,928 61.98%
PBT 410,832 470,528 395,410 485,180 321,413 604,722 215,615 11.33%
Tax -67,816 -51,869 -43,142 -81,574 -69,385 -34,920 -11,360 34.65%
NP 343,016 418,659 352,268 403,606 252,028 569,802 204,255 9.01%
-
NP to SH 339,342 412,003 346,053 400,219 247,273 561,528 204,255 8.82%
-
Tax Rate 16.51% 11.02% 10.91% 16.81% 21.59% 5.77% 5.27% -
Total Cost 742,495 788,864 851,819 765,673 1,053,643 190,933 -144,327 -
-
Net Worth 5,219,657 5,005,148 4,590,612 4,549,057 4,306,699 3,336,926 2,734,272 11.36%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 81,239 103,841 103,860 124,631 103,859 225,467 71,954 2.04%
Div Payout % 23.94% 25.20% 30.01% 31.14% 42.00% 40.15% 35.23% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 5,219,657 5,005,148 4,590,612 4,549,057 4,306,699 3,336,926 2,734,272 11.36%
NOSH 2,095,301 2,095,000 2,095,000 2,095,000 1,402,890 1,127,339 959,394 13.89%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 31.60% 34.67% 29.26% 34.52% 19.30% 74.90% 340.83% -
ROE 6.50% 8.23% 7.54% 8.80% 5.74% 16.83% 7.47% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 53.45 58.14 57.97 56.29 94.29 67.48 6.25 42.95%
EPS 16.40 19.84 16.66 19.27 17.86 49.81 21.29 -4.25%
DPS 4.00 5.00 5.00 6.00 7.50 20.00 7.50 -9.93%
NAPS 2.57 2.41 2.21 2.19 3.11 2.96 2.85 -1.70%
Adjusted Per Share Value based on latest NOSH - 2,095,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 52.68 58.60 58.43 56.74 63.36 36.92 2.91 61.96%
EPS 16.47 19.99 16.79 19.42 12.00 27.25 9.91 8.82%
DPS 3.94 5.04 5.04 6.05 5.04 10.94 3.49 2.04%
NAPS 2.533 2.4289 2.2277 2.2076 2.0899 1.6193 1.3269 11.36%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.90 1.04 0.87 1.07 1.40 1.63 2.03 -
P/RPS 1.68 1.79 1.50 1.90 1.48 2.42 32.50 -38.93%
P/EPS 5.39 5.24 5.22 5.55 7.84 3.27 9.53 -9.05%
EY 18.56 19.08 19.15 18.01 12.75 30.56 10.49 9.96%
DY 4.44 4.81 5.75 5.61 5.36 12.27 3.69 3.12%
P/NAPS 0.35 0.43 0.39 0.49 0.45 0.55 0.71 -11.11%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 27/02/19 28/02/18 24/02/17 29/02/16 27/02/15 -
Price 0.85 0.96 0.985 1.04 1.50 1.59 2.18 -
P/RPS 1.59 1.65 1.70 1.85 1.59 2.36 34.90 -40.20%
P/EPS 5.09 4.84 5.91 5.40 8.40 3.19 10.24 -10.98%
EY 19.66 20.66 16.91 18.53 11.90 31.33 9.77 12.34%
DY 4.71 5.21 5.08 5.77 5.00 12.58 3.44 5.37%
P/NAPS 0.33 0.40 0.45 0.47 0.48 0.54 0.76 -12.96%

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