[OSK] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.61%
YoY- 1923.08%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,387,735 57,608 60,817 399,227 1,042,863 1,104,125 920,650 7.07%
PBT 646,011 212,514 228,931 989,539 87,110 204,592 201,832 21.37%
Tax -55,075 -8,410 -18,658 -8,243 -23,526 -46,199 -53,914 0.35%
NP 590,936 204,104 210,273 981,296 63,584 158,393 147,918 25.93%
-
NP to SH 578,710 204,104 210,273 976,479 48,267 127,360 115,068 30.86%
-
Tax Rate 8.53% 3.96% 8.15% 0.83% 27.01% 22.58% 26.71% -
Total Cost 796,799 -146,496 -149,456 -582,069 979,279 945,732 772,732 0.51%
-
Net Worth 4,154,376 2,784,350 2,614,812 2,498,761 1,500,960 933,333 1,394,214 19.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 69,251 213,831 72,170 96,824 23,900 70,251 55,852 3.64%
Div Payout % 11.97% 104.77% 34.32% 9.92% 49.52% 55.16% 48.54% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 4,154,376 2,784,350 2,614,812 2,498,761 1,500,960 933,333 1,394,214 19.93%
NOSH 1,402,890 950,290 950,840 968,512 956,025 933,333 935,714 6.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 42.58% 354.30% 345.75% 245.80% 6.10% 14.35% 16.07% -
ROE 13.93% 7.33% 8.04% 39.08% 3.22% 13.65% 8.25% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 100.21 6.06 6.40 41.22 109.08 118.30 98.39 0.30%
EPS 41.79 21.48 22.11 100.82 5.05 13.65 12.30 22.58%
DPS 5.00 22.50 7.50 10.00 2.50 7.50 5.97 -2.90%
NAPS 3.00 2.93 2.75 2.58 1.57 1.00 1.49 12.35%
Adjusted Per Share Value based on latest NOSH - 968,512
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 66.23 2.75 2.90 19.05 49.77 52.70 43.94 7.07%
EPS 27.62 9.74 10.04 46.60 2.30 6.08 5.49 30.86%
DPS 3.31 10.21 3.44 4.62 1.14 3.35 2.67 3.64%
NAPS 1.9827 1.3289 1.2479 1.1926 0.7163 0.4454 0.6654 19.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.59 2.12 1.79 1.65 1.40 1.49 1.25 -
P/RPS 1.59 34.97 27.99 4.00 1.28 1.26 1.27 3.81%
P/EPS 3.80 9.87 8.09 1.64 27.73 10.92 10.16 -15.10%
EY 26.28 10.13 12.35 61.10 3.61 9.16 9.84 17.77%
DY 3.15 10.61 4.19 6.06 1.79 5.03 4.78 -6.70%
P/NAPS 0.53 0.72 0.65 0.64 0.89 1.49 0.84 -7.38%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 17/08/12 25/08/11 25/08/10 -
Price 1.56 1.63 2.27 1.56 1.55 1.39 1.32 -
P/RPS 1.56 26.89 35.49 3.78 1.42 1.17 1.34 2.56%
P/EPS 3.73 7.59 10.26 1.55 30.70 10.19 10.73 -16.13%
EY 26.79 13.18 9.74 64.63 3.26 9.82 9.32 19.22%
DY 3.21 13.80 3.30 6.41 1.61 5.40 4.52 -5.53%
P/NAPS 0.52 0.56 0.83 0.60 0.99 1.39 0.89 -8.55%

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