Highlights

[OKA] QoQ Annualized Quarter Result on 2013-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     0.98%    YoY -     86.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 161,814 157,028 145,421 144,116 142,340 141,436 133,079 13.91%
  QoQ % 3.05% 7.98% 0.91% 1.25% 0.64% 6.28% -
  Horiz. % 121.59% 118.00% 109.27% 108.29% 106.96% 106.28% 100.00%
PBT 22,534 17,616 18,318 15,853 15,570 15,848 8,203 96.02%
  QoQ % 27.92% -3.83% 15.55% 1.82% -1.75% 93.20% -
  Horiz. % 274.70% 214.75% 223.31% 193.26% 189.81% 193.20% 100.00%
Tax -6,308 -5,364 -4,936 -4,517 -4,344 -4,360 -2,528 83.87%
  QoQ % -17.60% -8.67% -9.27% -3.99% 0.37% -72.47% -
  Horiz. % 249.53% 212.18% 195.25% 178.69% 171.84% 172.47% 100.00%
NP 16,226 12,252 13,382 11,336 11,226 11,488 5,675 101.32%
  QoQ % 32.44% -8.44% 18.05% 0.98% -2.28% 102.43% -
  Horiz. % 285.92% 215.89% 235.81% 199.75% 197.81% 202.43% 100.00%
NP to SH 16,226 12,252 13,382 11,336 11,226 11,488 5,675 101.32%
  QoQ % 32.44% -8.44% 18.05% 0.98% -2.28% 102.43% -
  Horiz. % 285.92% 215.89% 235.81% 199.75% 197.81% 202.43% 100.00%
Tax Rate 27.99 % 30.45 % 26.95 % 28.49 % 27.90 % 27.51 % 30.82 % -6.21%
  QoQ % -8.08% 12.99% -5.41% 2.11% 1.42% -10.74% -
  Horiz. % 90.82% 98.80% 87.44% 92.44% 90.53% 89.26% 100.00%
Total Cost 145,588 144,776 132,039 132,780 131,114 129,948 127,404 9.29%
  QoQ % 0.56% 9.65% -0.56% 1.27% 0.90% 2.00% -
  Horiz. % 114.27% 113.64% 103.64% 104.22% 102.91% 102.00% 100.00%
Net Worth 118,162 113,489 109,642 103,873 103,255 100,339 97,782 13.44%
  QoQ % 4.12% 3.51% 5.55% 0.60% 2.91% 2.61% -
  Horiz. % 120.84% 116.06% 112.13% 106.23% 105.60% 102.61% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 1,827 - - - 2,099 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.03% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 13.66 % - % - % - % 37.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 36.92% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 118,162 113,489 109,642 103,873 103,255 100,339 97,782 13.44%
  QoQ % 4.12% 3.51% 5.55% 0.60% 2.91% 2.61% -
  Horiz. % 120.84% 116.06% 112.13% 106.23% 105.60% 102.61% 100.00%
NOSH 121,816 122,031 60,912 60,042 60,032 60,083 59,989 60.29%
  QoQ % -0.18% 100.34% 1.45% 0.02% -0.09% 0.16% -
  Horiz. % 203.06% 203.42% 101.54% 100.09% 100.07% 100.16% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.03 % 7.80 % 9.20 % 7.87 % 7.89 % 8.12 % 4.26 % 76.89%
  QoQ % 28.59% -15.22% 16.90% -0.25% -2.83% 90.61% -
  Horiz. % 235.45% 183.10% 215.96% 184.74% 185.21% 190.61% 100.00%
ROE 13.73 % 10.80 % 12.21 % 10.91 % 10.87 % 11.45 % 5.80 % 77.53%
  QoQ % 27.13% -11.55% 11.92% 0.37% -5.07% 97.41% -
  Horiz. % 236.72% 186.21% 210.52% 188.10% 187.41% 197.41% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 132.83 128.68 238.74 240.02 237.11 235.40 221.84 -28.94%
  QoQ % 3.23% -46.10% -0.53% 1.23% 0.73% 6.11% -
  Horiz. % 59.88% 58.01% 107.62% 108.20% 106.88% 106.11% 100.00%
EPS 13.32 10.04 8.61 18.88 18.70 19.12 9.46 25.60%
  QoQ % 32.67% 16.61% -54.40% 0.96% -2.20% 102.11% -
  Horiz. % 140.80% 106.13% 91.01% 199.58% 197.67% 202.11% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 85.71% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9700 0.9300 1.8000 1.7300 1.7200 1.6700 1.6300 -29.23%
  QoQ % 4.30% -48.33% 4.05% 0.58% 2.99% 2.45% -
  Horiz. % 59.51% 57.06% 110.43% 106.13% 105.52% 102.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 65.94 63.99 59.26 58.73 58.00 57.64 54.23 13.91%
  QoQ % 3.05% 7.98% 0.90% 1.26% 0.62% 6.29% -
  Horiz. % 121.59% 118.00% 109.28% 108.30% 106.95% 106.29% 100.00%
EPS 6.61 4.99 5.45 4.62 4.57 4.68 2.31 101.43%
  QoQ % 32.46% -8.44% 17.97% 1.09% -2.35% 102.60% -
  Horiz. % 286.15% 216.02% 235.93% 200.00% 197.84% 202.60% 100.00%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 0.86 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 86.05% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4815 0.4625 0.4468 0.4233 0.4208 0.4089 0.3985 13.43%
  QoQ % 4.11% 3.51% 5.55% 0.59% 2.91% 2.61% -
  Horiz. % 120.83% 116.06% 112.12% 106.22% 105.60% 102.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.2300 1.0200 1.6100 1.0700 0.7350 0.6200 0.5800 -
P/RPS 0.93 0.79 0.67 0.45 0.31 0.26 0.26 133.71%
  QoQ % 17.72% 17.91% 48.89% 45.16% 19.23% 0.00% -
  Horiz. % 357.69% 303.85% 257.69% 173.08% 119.23% 100.00% 100.00%
P/EPS 9.23 10.16 7.33 5.67 3.93 3.24 6.13 31.34%
  QoQ % -9.15% 38.61% 29.28% 44.27% 21.30% -47.15% -
  Horiz. % 150.57% 165.74% 119.58% 92.50% 64.11% 52.85% 100.00%
EY 10.83 9.84 13.65 17.64 25.44 30.84 16.31 -23.87%
  QoQ % 10.06% -27.91% -22.62% -30.66% -17.51% 89.09% -
  Horiz. % 66.40% 60.33% 83.69% 108.15% 155.98% 189.09% 100.00%
DY 0.00 0.00 1.86 0.00 0.00 0.00 6.03 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 30.85% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.10 0.89 0.62 0.43 0.37 0.36 131.56%
  QoQ % 15.45% 23.60% 43.55% 44.19% 16.22% 2.78% -
  Horiz. % 352.78% 305.56% 247.22% 172.22% 119.44% 102.78% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 02/06/14 27/02/14 22/11/13 29/08/13 31/05/13 -
Price 0.8700 1.2900 0.8700 1.4000 0.7050 0.6650 0.6700 -
P/RPS 0.65 1.00 0.36 0.58 0.30 0.28 0.30 67.36%
  QoQ % -35.00% 177.78% -37.93% 93.33% 7.14% -6.67% -
  Horiz. % 216.67% 333.33% 120.00% 193.33% 100.00% 93.33% 100.00%
P/EPS 6.53 12.85 3.96 7.42 3.77 3.48 7.08 -5.24%
  QoQ % -49.18% 224.49% -46.63% 96.82% 8.33% -50.85% -
  Horiz. % 92.23% 181.50% 55.93% 104.80% 53.25% 49.15% 100.00%
EY 15.31 7.78 25.25 13.49 26.52 28.75 14.12 5.54%
  QoQ % 96.79% -69.19% 87.18% -49.13% -7.76% 103.61% -
  Horiz. % 108.43% 55.10% 178.82% 95.54% 187.82% 203.61% 100.00%
DY 0.00 0.00 3.45 0.00 0.00 0.00 5.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.09% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.90 1.39 0.48 0.81 0.41 0.40 0.41 68.82%
  QoQ % -35.25% 189.58% -40.74% 97.56% 2.50% -2.44% -
  Horiz. % 219.51% 339.02% 117.07% 197.56% 100.00% 97.56% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS