Highlights

[OKA] QoQ Annualized Quarter Result on 2013-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -6.64%    YoY -     14.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 144,116 142,340 141,436 133,079 138,845 141,866 149,572 -2.44%
  QoQ % 1.25% 0.64% 6.28% -4.15% -2.13% -5.15% -
  Horiz. % 96.35% 95.16% 94.56% 88.97% 92.83% 94.85% 100.00%
PBT 15,853 15,570 15,848 8,203 9,938 9,722 13,012 14.03%
  QoQ % 1.82% -1.75% 93.20% -17.46% 2.23% -25.28% -
  Horiz. % 121.84% 119.66% 121.80% 63.04% 76.38% 74.72% 100.00%
Tax -4,517 -4,344 -4,360 -2,528 -3,860 -3,694 -3,540 17.60%
  QoQ % -3.99% 0.37% -72.47% 34.51% -4.49% -4.35% -
  Horiz. % 127.61% 122.71% 123.16% 71.41% 109.04% 104.35% 100.00%
NP 11,336 11,226 11,488 5,675 6,078 6,028 9,472 12.69%
  QoQ % 0.98% -2.28% 102.43% -6.64% 0.84% -36.36% -
  Horiz. % 119.68% 118.52% 121.28% 59.91% 64.18% 63.64% 100.00%
NP to SH 11,336 11,226 11,488 5,675 6,078 6,028 9,472 12.69%
  QoQ % 0.98% -2.28% 102.43% -6.64% 0.84% -36.36% -
  Horiz. % 119.68% 118.52% 121.28% 59.91% 64.18% 63.64% 100.00%
Tax Rate 28.49 % 27.90 % 27.51 % 30.82 % 38.84 % 38.00 % 27.21 % 3.10%
  QoQ % 2.11% 1.42% -10.74% -20.65% 2.21% 39.65% -
  Horiz. % 104.70% 102.54% 101.10% 113.27% 142.74% 139.65% 100.00%
Total Cost 132,780 131,114 129,948 127,404 132,766 135,838 140,100 -3.50%
  QoQ % 1.27% 0.90% 2.00% -4.04% -2.26% -3.04% -
  Horiz. % 94.78% 93.59% 92.75% 90.94% 94.77% 96.96% 100.00%
Net Worth 103,873 103,255 100,339 97,782 96,578 96,664 95,918 5.44%
  QoQ % 0.60% 2.91% 2.61% 1.25% -0.09% 0.78% -
  Horiz. % 108.29% 107.65% 104.61% 101.94% 100.69% 100.78% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 2,099 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 37.00 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 103,873 103,255 100,339 97,782 96,578 96,664 95,918 5.44%
  QoQ % 0.60% 2.91% 2.61% 1.25% -0.09% 0.78% -
  Horiz. % 108.29% 107.65% 104.61% 101.94% 100.69% 100.78% 100.00%
NOSH 60,042 60,032 60,083 59,989 59,986 60,039 59,949 0.10%
  QoQ % 0.02% -0.09% 0.16% 0.00% -0.09% 0.15% -
  Horiz. % 100.16% 100.14% 100.22% 100.07% 100.06% 100.15% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.87 % 7.89 % 8.12 % 4.26 % 4.38 % 4.25 % 6.33 % 15.58%
  QoQ % -0.25% -2.83% 90.61% -2.74% 3.06% -32.86% -
  Horiz. % 124.33% 124.64% 128.28% 67.30% 69.19% 67.14% 100.00%
ROE 10.91 % 10.87 % 11.45 % 5.80 % 6.29 % 6.24 % 9.88 % 6.82%
  QoQ % 0.37% -5.07% 97.41% -7.79% 0.80% -36.84% -
  Horiz. % 110.43% 110.02% 115.89% 58.70% 63.66% 63.16% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 240.02 237.11 235.40 221.84 231.46 236.29 249.50 -2.54%
  QoQ % 1.23% 0.73% 6.11% -4.16% -2.04% -5.29% -
  Horiz. % 96.20% 95.03% 94.35% 88.91% 92.77% 94.71% 100.00%
EPS 18.88 18.70 19.12 9.46 10.13 10.04 15.80 12.57%
  QoQ % 0.96% -2.20% 102.11% -6.61% 0.90% -36.46% -
  Horiz. % 119.49% 118.35% 121.01% 59.87% 64.11% 63.54% 100.00%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7300 1.7200 1.6700 1.6300 1.6100 1.6100 1.6000 5.33%
  QoQ % 0.58% 2.99% 2.45% 1.24% 0.00% 0.62% -
  Horiz. % 108.12% 107.50% 104.37% 101.87% 100.62% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.73 58.00 57.64 54.23 56.58 57.81 60.95 -2.44%
  QoQ % 1.26% 0.62% 6.29% -4.15% -2.13% -5.15% -
  Horiz. % 96.36% 95.16% 94.57% 88.97% 92.83% 94.85% 100.00%
EPS 4.62 4.57 4.68 2.31 2.48 2.46 3.86 12.69%
  QoQ % 1.09% -2.35% 102.60% -6.85% 0.81% -36.27% -
  Horiz. % 119.69% 118.39% 121.24% 59.84% 64.25% 63.73% 100.00%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4233 0.4208 0.4089 0.3985 0.3936 0.3939 0.3909 5.44%
  QoQ % 0.59% 2.91% 2.61% 1.24% -0.08% 0.77% -
  Horiz. % 108.29% 107.65% 104.60% 101.94% 100.69% 100.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0700 0.7350 0.6200 0.5800 0.5800 0.6300 0.5400 -
P/RPS 0.45 0.31 0.26 0.26 0.25 0.27 0.22 60.93%
  QoQ % 45.16% 19.23% 0.00% 4.00% -7.41% 22.73% -
  Horiz. % 204.55% 140.91% 118.18% 118.18% 113.64% 122.73% 100.00%
P/EPS 5.67 3.93 3.24 6.13 5.72 6.27 3.42 39.95%
  QoQ % 44.27% 21.30% -47.15% 7.17% -8.77% 83.33% -
  Horiz. % 165.79% 114.91% 94.74% 179.24% 167.25% 183.33% 100.00%
EY 17.64 25.44 30.84 16.31 17.47 15.94 29.26 -28.57%
  QoQ % -30.66% -17.51% 89.09% -6.64% 9.60% -45.52% -
  Horiz. % 60.29% 86.94% 105.40% 55.74% 59.71% 54.48% 100.00%
DY 0.00 0.00 0.00 6.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.62 0.43 0.37 0.36 0.36 0.39 0.34 49.10%
  QoQ % 44.19% 16.22% 2.78% 0.00% -7.69% 14.71% -
  Horiz. % 182.35% 126.47% 108.82% 105.88% 105.88% 114.71% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 22/11/13 29/08/13 31/05/13 22/02/13 30/11/12 30/08/12 -
Price 1.4000 0.7050 0.6650 0.6700 0.5450 0.5900 0.6200 -
P/RPS 0.58 0.30 0.28 0.30 0.24 0.25 0.25 74.98%
  QoQ % 93.33% 7.14% -6.67% 25.00% -4.00% 0.00% -
  Horiz. % 232.00% 120.00% 112.00% 120.00% 96.00% 100.00% 100.00%
P/EPS 7.42 3.77 3.48 7.08 5.38 5.88 3.92 52.84%
  QoQ % 96.82% 8.33% -50.85% 31.60% -8.50% 50.00% -
  Horiz. % 189.29% 96.17% 88.78% 180.61% 137.24% 150.00% 100.00%
EY 13.49 26.52 28.75 14.12 18.59 17.02 25.48 -34.48%
  QoQ % -49.13% -7.76% 103.61% -24.05% 9.22% -33.20% -
  Horiz. % 52.94% 104.08% 112.83% 55.42% 72.96% 66.80% 100.00%
DY 0.00 0.00 0.00 5.22 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.81 0.41 0.40 0.41 0.34 0.37 0.39 62.57%
  QoQ % 97.56% 2.50% -2.44% 20.59% -8.11% -5.13% -
  Horiz. % 207.69% 105.13% 102.56% 105.13% 87.18% 94.87% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS