[OSK] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[OSK] OSK HOLDINGS BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 5.22%
YoY- -57.83%
Quarter Report
Latest QR
Upcoming QR
OSK's Result
OSK's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,037,552 1,268,922 1,127,325 1,225,246 1,387,735 57,608 60,817 60.37%
PBT 429,367 435,076 513,919 313,859 646,011 212,514 228,931 11.03%
Tax -49,220 -38,926 -88,733 -66,332 -55,075 -8,410 -18,658 17.52%
NP 380,147 396,150 425,186 247,527 590,936 204,104 210,273 10.36%
-
NP to SH 374,432 389,997 420,522 244,021 578,710 204,104 210,273 10.08%
-
Tax Rate 11.46% 8.95% 17.27% 21.13% 8.53% 3.96% 8.15% -
Total Cost 657,405 872,772 702,139 977,719 796,799 -146,496 -149,456 -
-
Net Worth 5,177,032 4,777,559 4,424,436 4,362,091 4,154,376 2,784,350 2,614,812 12.04%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 83,012 103,860 114,245 103,859 69,251 213,831 72,170 2.35%
Div Payout % 22.17% 26.63% 27.17% 42.56% 11.97% 104.77% 34.32% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 5,177,032 4,777,559 4,424,436 4,362,091 4,154,376 2,784,350 2,614,812 12.04%
NOSH 2,095,000 2,095,000 2,095,000 1,402,890 1,402,890 950,290 950,840 14.05%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 36.64% 31.22% 37.72% 20.20% 42.58% 354.30% 345.75% -
ROE 7.23% 8.16% 9.50% 5.59% 13.93% 7.33% 8.04% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 50.10 61.09 54.27 88.48 100.21 6.06 6.40 40.86%
EPS 18.08 18.78 20.24 17.62 41.79 21.48 22.11 -3.29%
DPS 4.00 5.00 5.50 7.50 5.00 22.50 7.50 -9.93%
NAPS 2.50 2.30 2.13 3.15 3.00 2.93 2.75 -1.57%
Adjusted Per Share Value based on latest NOSH - 1,402,890
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 50.35 61.58 54.71 59.46 67.34 2.80 2.95 60.38%
EPS 18.17 18.93 20.41 11.84 28.08 9.90 10.20 10.09%
DPS 4.03 5.04 5.54 5.04 3.36 10.38 3.50 2.37%
NAPS 2.5123 2.3184 2.1471 2.1168 2.016 1.3512 1.2689 12.04%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.805 0.94 0.975 1.62 1.59 2.12 1.79 -
P/RPS 1.61 1.54 1.80 1.83 1.59 34.97 27.99 -37.84%
P/EPS 4.45 5.01 4.82 9.19 3.80 9.87 8.09 -9.47%
EY 22.46 19.97 20.76 10.88 26.28 10.13 12.35 10.47%
DY 4.97 5.32 5.64 4.63 3.15 10.61 4.19 2.88%
P/NAPS 0.32 0.41 0.46 0.51 0.53 0.72 0.65 -11.13%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 29/08/19 30/08/18 29/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.77 0.905 0.995 1.60 1.56 1.63 2.27 -
P/RPS 1.54 1.48 1.83 1.81 1.56 26.89 35.49 -40.69%
P/EPS 4.26 4.82 4.91 9.08 3.73 7.59 10.26 -13.61%
EY 23.48 20.75 20.35 11.01 26.79 13.18 9.74 15.77%
DY 5.19 5.52 5.53 4.69 3.21 13.80 3.30 7.83%
P/NAPS 0.31 0.39 0.47 0.51 0.52 0.56 0.83 -15.12%

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