[OSKPROP] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 77.11%
YoY- 73.99%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 163,149 184,026 103,712 52,710 77,289 28,740 22,893 38.70%
PBT 44,451 37,918 16,525 10,734 28,414 6,648 2,102 66.25%
Tax -10,491 -9,659 -4,971 -2,569 -7,070 -1,498 -456 68.60%
NP 33,960 28,259 11,554 8,165 21,344 5,150 1,646 65.57%
-
NP to SH 24,119 27,322 11,236 6,458 11,578 3,129 1,355 61.55%
-
Tax Rate 23.60% 25.47% 30.08% 23.93% 24.88% 22.53% 21.69% -
Total Cost 129,189 155,767 92,158 44,545 55,945 23,590 21,247 35.08%
-
Net Worth 554,516 449,754 382,553 350,042 337,223 316,647 316,166 9.81%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 12,025 12,029 9,359 4,683 - - -
Div Payout % - 44.01% 107.07% 144.93% 40.45% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 554,516 449,754 382,553 350,042 337,223 316,647 316,166 9.81%
NOSH 245,361 240,510 240,599 187,188 187,346 187,365 188,194 4.51%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 20.82% 15.36% 11.14% 15.49% 27.62% 17.92% 7.19% -
ROE 4.35% 6.07% 2.94% 1.84% 3.43% 0.99% 0.43% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 66.49 76.51 43.11 28.16 41.25 15.34 12.16 32.71%
EPS 9.83 11.36 4.67 3.45 6.18 1.67 0.72 54.56%
DPS 0.00 5.00 5.00 5.00 2.50 0.00 0.00 -
NAPS 2.26 1.87 1.59 1.87 1.80 1.69 1.68 5.06%
Adjusted Per Share Value based on latest NOSH - 240,599
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 49.31 55.61 31.34 15.93 23.36 8.69 6.92 38.69%
EPS 7.29 8.26 3.40 1.95 3.50 0.95 0.41 61.52%
DPS 0.00 3.63 3.64 2.83 1.42 0.00 0.00 -
NAPS 1.6758 1.3592 1.1561 1.0579 1.0191 0.9569 0.9555 9.81%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.90 1.95 1.24 1.17 0.87 0.53 0.52 -
P/RPS 2.86 2.55 2.88 4.16 2.11 3.46 4.27 -6.45%
P/EPS 19.33 17.17 26.55 33.91 14.08 31.74 72.22 -19.71%
EY 5.17 5.83 3.77 2.95 7.10 3.15 1.38 24.61%
DY 0.00 2.56 4.03 4.27 2.87 0.00 0.00 -
P/NAPS 0.84 1.04 0.78 0.63 0.48 0.31 0.31 18.06%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 14/08/14 26/08/13 16/08/12 16/08/11 26/08/10 18/08/09 -
Price 1.94 2.50 1.44 1.01 0.81 0.58 0.56 -
P/RPS 2.92 3.27 3.34 3.59 1.96 3.78 4.60 -7.29%
P/EPS 19.74 22.01 30.84 29.28 13.11 34.73 77.78 -20.42%
EY 5.07 4.54 3.24 3.42 7.63 2.88 1.29 25.61%
DY 0.00 2.00 3.47 4.95 3.09 0.00 0.00 -
P/NAPS 0.86 1.34 0.91 0.54 0.45 0.34 0.33 17.30%

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