[OSK] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -95.72%
YoY- 20.04%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 348,287 13,782 15,116 13,438 286,686 303,831 245,463 5.99%
PBT 85,340 47,501 44,860 44,168 57,322 72,007 58,186 6.58%
Tax -13,269 -1,949 -3,179 -3,681 -18,669 -19,729 -18,138 -5.07%
NP 72,071 45,552 41,681 40,487 38,653 52,278 40,048 10.27%
-
NP to SH 69,620 45,552 41,681 40,487 33,728 45,631 32,244 13.67%
-
Tax Rate 15.55% 4.10% 7.09% 8.33% 32.57% 27.40% 31.17% -
Total Cost 276,216 -31,770 -26,565 -27,049 248,033 251,553 205,415 5.05%
-
Net Worth 4,138,445 2,776,865 2,640,119 2,489,272 1,512,592 1,501,263 1,253,475 22.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,138,445 2,776,865 2,640,119 2,489,272 1,512,592 1,501,263 1,253,475 22.00%
NOSH 1,384,095 950,981 967,076 968,588 939,498 938,289 824,654 9.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 20.69% 330.52% 275.74% 301.29% 13.48% 17.21% 16.32% -
ROE 1.68% 1.64% 1.58% 1.63% 2.23% 3.04% 2.57% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.16 1.45 1.56 1.39 30.51 32.38 29.77 -2.76%
EPS 5.03 4.79 4.31 4.18 3.59 4.86 3.91 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.92 2.73 2.57 1.61 1.60 1.52 11.92%
Adjusted Per Share Value based on latest NOSH - 968,588
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.90 0.67 0.73 0.65 13.91 14.74 11.91 6.00%
EPS 3.38 2.21 2.02 1.96 1.64 2.21 1.56 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0083 1.3476 1.2812 1.208 0.734 0.7285 0.6083 22.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.68 2.19 1.67 1.47 1.66 1.76 1.35 -
P/RPS 6.68 151.11 106.84 105.96 5.44 5.44 4.54 6.64%
P/EPS 33.40 45.72 38.75 35.17 46.24 36.19 34.53 -0.55%
EY 2.99 2.19 2.58 2.84 2.16 2.76 2.90 0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.61 0.57 1.03 1.10 0.89 -7.42%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 30/05/13 22/05/12 27/05/11 25/05/10 -
Price 1.59 2.20 1.70 1.72 1.63 1.63 1.19 -
P/RPS 6.32 151.80 108.76 123.97 5.34 5.03 4.00 7.91%
P/EPS 31.61 45.93 39.44 41.15 45.40 33.52 30.43 0.63%
EY 3.16 2.18 2.54 2.43 2.20 2.98 3.29 -0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.75 0.62 0.67 1.01 1.02 0.78 -6.23%

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