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

Stock
[OSKPROP] OSK PROPERTY HOLDINGS BHD
Announcement Date
10-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 32.25%
YoY- -47.36%
Quarter Report
Latest QR
Upcoming QR
OSKPROP's Result
OSKPROP's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 284,016 139,722 56,886 51,043 61,157 31,423 23,336 51.63%
PBT 56,596 29,071 8,541 19,356 12,046 3,664 3,928 55.96%
Tax -15,169 -5,020 -1,990 -5,102 -3,318 -1,114 -1,274 51.08%
NP 41,427 24,051 6,551 14,254 8,728 2,550 2,654 58.05%
-
NP to SH 48,343 22,865 6,344 12,051 4,397 1,882 2,660 62.11%
-
Tax Rate 26.80% 17.27% 23.30% 26.36% 27.54% 30.40% 32.43% -
Total Cost 242,589 115,671 50,335 36,789 52,429 28,873 20,682 50.70%
-
Net Worth 540,662 435,180 374,872 350,472 325,565 319,940 316,577 9.32%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 540,662 435,180 374,872 350,472 325,565 319,940 316,577 9.32%
NOSH 243,541 240,431 240,303 187,418 187,106 188,200 187,323 4.46%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.59% 17.21% 11.52% 27.93% 14.27% 8.12% 11.37% -
ROE 8.94% 5.25% 1.69% 3.44% 1.35% 0.59% 0.84% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 116.62 58.11 23.67 27.23 32.69 16.70 12.46 45.14%
EPS 19.85 9.51 2.64 6.43 2.35 1.00 1.42 55.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 1.81 1.56 1.87 1.74 1.70 1.69 4.64%
Adjusted Per Share Value based on latest NOSH - 240,303
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 85.83 42.23 17.19 15.43 18.48 9.50 7.05 51.64%
EPS 14.61 6.91 1.92 3.64 1.33 0.57 0.80 62.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6339 1.3152 1.1329 1.0592 0.9839 0.9669 0.9567 9.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.95 1.66 1.00 1.19 0.69 0.58 0.35 -
P/RPS 1.67 2.86 4.22 4.37 2.11 3.47 2.81 -8.30%
P/EPS 9.82 17.46 37.88 18.51 29.36 58.00 24.65 -14.21%
EY 10.18 5.73 2.64 5.40 3.41 1.72 4.06 16.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.92 0.64 0.64 0.40 0.34 0.21 26.95%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 12/05/15 22/05/14 10/05/13 16/05/12 20/05/11 17/05/10 18/05/09 -
Price 1.84 1.90 1.14 1.25 0.75 0.54 0.51 -
P/RPS 1.58 3.27 4.82 4.59 2.29 3.23 4.09 -14.65%
P/EPS 9.27 19.98 43.18 19.44 31.91 54.00 35.92 -20.20%
EY 10.79 5.01 2.32 5.14 3.13 1.85 2.78 25.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 0.73 0.67 0.43 0.32 0.30 18.47%

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