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

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -41.61%
YoY- 12.71%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 206,176 146,042 54,703 57,031 42,345 39,901 28,293 39.21%
PBT 42,323 28,099 7,928 10,530 7,742 4,090 2,192 63.75%
Tax -11,044 -11,581 -1,874 -2,591 -1,799 -2,140 -177 99.09%
NP 31,279 16,518 6,054 7,939 5,943 1,950 2,015 57.90%
-
NP to SH 30,108 17,798 4,797 4,256 2,770 1,229 2,020 56.84%
-
Tax Rate 26.09% 41.21% 23.64% 24.61% 23.24% 52.32% 8.07% -
Total Cost 174,897 129,524 48,649 49,092 36,402 37,951 26,278 37.13%
-
Net Worth 494,858 411,278 374,993 339,355 320,047 312,836 321,276 7.46%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 12,248 12,025 6,087 9,374 4,679 4,655 3,847 21.27%
Div Payout % 40.68% 67.57% 126.90% 220.26% 168.92% 378.79% 190.48% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 494,858 411,278 374,993 339,355 320,047 312,836 321,276 7.46%
NOSH 244,979 240,513 243,502 187,488 187,162 186,212 192,380 4.10%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.17% 11.31% 11.07% 13.92% 14.03% 4.89% 7.12% -
ROE 6.08% 4.33% 1.28% 1.25% 0.87% 0.39% 0.63% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 84.16 60.72 22.47 30.42 22.62 21.43 14.71 33.71%
EPS 12.29 7.40 1.97 2.27 1.48 0.66 1.05 50.65%
DPS 5.00 5.00 2.50 5.00 2.50 2.50 2.00 16.49%
NAPS 2.02 1.71 1.54 1.81 1.71 1.68 1.67 3.22%
Adjusted Per Share Value based on latest NOSH - 243,502
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 62.31 44.14 16.53 17.24 12.80 12.06 8.55 39.21%
EPS 9.10 5.38 1.45 1.29 0.84 0.37 0.61 56.86%
DPS 3.70 3.63 1.84 2.83 1.41 1.41 1.16 21.31%
NAPS 1.4955 1.2429 1.1333 1.0256 0.9672 0.9454 0.9709 7.46%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.00 1.35 1.05 1.03 0.67 0.52 0.38 -
P/RPS 2.38 2.22 4.67 3.39 2.96 2.43 2.58 -1.33%
P/EPS 16.27 18.24 53.30 45.37 45.27 78.79 36.19 -12.46%
EY 6.15 5.48 1.88 2.20 2.21 1.27 2.76 14.27%
DY 2.50 3.70 2.38 4.85 3.73 4.81 5.26 -11.65%
P/NAPS 0.99 0.79 0.68 0.57 0.39 0.31 0.23 27.52%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 12/02/15 18/02/14 07/02/13 22/02/12 23/02/11 23/02/10 16/02/09 -
Price 1.96 1.47 0.96 1.24 0.67 0.52 0.35 -
P/RPS 2.33 2.42 4.27 4.08 2.96 2.43 2.38 -0.35%
P/EPS 15.95 19.86 48.73 54.63 45.27 78.79 33.33 -11.55%
EY 6.27 5.03 2.05 1.83 2.21 1.27 3.00 13.06%
DY 2.55 3.40 2.60 4.03 3.73 4.81 5.71 -12.56%
P/NAPS 0.97 0.86 0.62 0.69 0.39 0.31 0.21 29.03%

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