[OSK] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -22.9%
YoY- -24.06%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 481,003 433,635 347,070 219,362 319,669 315,723 351,240 5.37%
PBT 156,332 142,793 131,394 89,193 110,922 116,134 72,617 13.61%
Tax -19,105 -18,624 -17,175 -8,855 -4,810 -6,945 -8,826 13.72%
NP 137,227 124,169 114,219 80,338 106,112 109,189 63,791 13.60%
-
NP to SH 137,241 123,031 113,368 79,888 105,205 107,577 63,522 13.68%
-
Tax Rate 12.22% 13.04% 13.07% 9.93% 4.34% 5.98% 12.15% -
Total Cost 343,776 309,466 232,851 139,024 213,557 206,534 287,449 3.02%
-
Net Worth 6,367,487 6,021,343 5,567,680 5,382,091 5,177,207 4,922,963 4,528,296 5.83%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 6,367,487 6,021,343 5,567,680 5,382,091 5,177,207 4,922,963 4,528,296 5.83%
NOSH 2,060,675 2,095,301 2,095,301 2,095,301 2,095,301 2,095,000 2,095,000 -0.27%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 28.53% 28.63% 32.91% 36.62% 33.19% 34.58% 18.16% -
ROE 2.16% 2.04% 2.04% 1.48% 2.03% 2.19% 1.40% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 23.34 21.03 16.83 10.64 15.62 15.20 16.91 5.51%
EPS 6.66 5.97 5.50 3.87 5.14 5.18 3.06 13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.92 2.70 2.61 2.53 2.37 2.18 5.98%
Adjusted Per Share Value based on latest NOSH - 2,095,301
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 23.34 21.04 16.84 10.65 15.51 15.32 17.04 5.37%
EPS 6.66 5.97 5.50 3.88 5.11 5.22 3.08 13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.922 2.7019 2.6118 2.5124 2.389 2.1975 5.83%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.54 1.22 0.865 0.855 0.73 0.965 0.96 -
P/RPS 6.60 5.80 5.14 8.04 4.67 6.35 5.68 2.53%
P/EPS 23.12 20.45 15.73 22.07 14.20 18.63 31.39 -4.96%
EY 4.32 4.89 6.36 4.53 7.04 5.37 3.19 5.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.32 0.33 0.29 0.41 0.44 2.15%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 27/11/23 29/11/22 30/11/21 30/11/20 25/11/19 27/11/18 -
Price 1.60 1.22 0.93 0.855 0.795 0.945 0.895 -
P/RPS 6.85 5.80 5.53 8.04 5.09 6.22 5.29 4.39%
P/EPS 24.02 20.45 16.92 22.07 15.46 18.25 29.27 -3.23%
EY 4.16 4.89 5.91 4.53 6.47 5.48 3.42 3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.34 0.33 0.31 0.40 0.41 4.03%

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