[OSK] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3204.04%
YoY- 2972.65%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 458,571 15,664 16,543 91,391 216,178 302,061 238,086 11.53%
PBT 103,580 57,162 68,708 864,139 -48,825 55,390 59,209 9.76%
Tax -18,543 -2,882 -9,757 6,806 20,056 -7,255 -14,501 4.18%
NP 85,037 54,280 58,951 870,945 -28,769 48,135 44,708 11.30%
-
NP to SH 85,472 54,280 58,951 869,953 -30,284 40,631 37,135 14.89%
-
Tax Rate 17.90% 5.04% 14.20% -0.79% - 13.10% 24.49% -
Total Cost 373,534 -38,616 -42,408 -779,554 244,947 253,926 193,378 11.59%
-
Net Worth 4,100,439 2,709,246 2,594,231 2,440,478 1,448,528 1,445,074 649,195 35.94%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 34,632 47,530 48,399 24,211 - 46,918 32,459 1.08%
Div Payout % 40.52% 87.57% 82.10% 2.78% - 115.47% 87.41% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,100,439 2,709,246 2,594,231 2,440,478 1,448,528 1,445,074 649,195 35.94%
NOSH 1,385,283 950,612 967,996 968,443 940,603 938,360 649,195 13.45%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 18.54% 346.53% 356.35% 952.99% -13.31% 15.94% 18.78% -
ROE 2.08% 2.00% 2.27% 35.65% -2.09% 2.81% 5.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.10 1.65 1.71 9.44 22.98 32.19 36.67 -1.69%
EPS 6.17 5.71 6.09 89.83 -3.22 4.33 4.57 5.12%
DPS 2.50 5.00 5.00 2.50 0.00 5.00 5.00 -10.90%
NAPS 2.96 2.85 2.68 2.52 1.54 1.54 1.00 19.81%
Adjusted Per Share Value based on latest NOSH - 968,443
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.25 0.76 0.80 4.44 10.49 14.66 11.55 11.54%
EPS 4.15 2.63 2.86 42.22 -1.47 1.97 1.80 14.93%
DPS 1.68 2.31 2.35 1.17 0.00 2.28 1.58 1.02%
NAPS 1.9899 1.3147 1.2589 1.1843 0.7029 0.7013 0.315 35.94%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.63 2.03 1.65 1.44 1.74 1.92 1.67 -
P/RPS 4.92 123.20 96.55 15.26 7.57 5.96 4.55 1.31%
P/EPS 26.42 35.55 27.09 1.60 -54.04 44.34 29.20 -1.65%
EY 3.79 2.81 3.69 62.38 -1.85 2.26 3.43 1.67%
DY 1.53 2.46 3.03 1.74 0.00 2.60 2.99 -10.56%
P/NAPS 0.55 0.71 0.62 0.57 1.13 1.25 1.67 -16.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 23/02/11 25/02/10 -
Price 1.59 2.18 1.60 1.44 1.75 1.68 1.20 -
P/RPS 4.80 132.30 93.62 15.26 7.61 5.22 3.27 6.60%
P/EPS 25.77 38.18 26.27 1.60 -54.35 38.80 20.98 3.48%
EY 3.88 2.62 3.81 62.38 -1.84 2.58 4.77 -3.38%
DY 1.57 2.29 3.13 1.74 0.00 2.98 4.17 -15.01%
P/NAPS 0.54 0.76 0.60 0.57 1.14 1.09 1.20 -12.45%

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