Highlights

[OKA] QoQ Quarter Result on 2013-09-30 [#2]

Stock [OKA]: OKA CORP BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -4.56%    YoY -     324.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 39,257 37,334 36,917 35,811 35,359 28,945 33,201 11.85%
  QoQ % 5.15% 1.13% 3.09% 1.28% 22.16% -12.82% -
  Horiz. % 118.24% 112.45% 111.19% 107.86% 106.50% 87.18% 100.00%
PBT 4,404 6,428 4,105 3,824 3,962 749 2,593 42.49%
  QoQ % -31.49% 56.59% 7.35% -3.48% 428.97% -71.11% -
  Horiz. % 169.84% 247.90% 158.31% 147.47% 152.80% 28.89% 100.00%
Tax -1,341 -1,549 -1,216 -1,083 -1,090 367 -1,048 17.92%
  QoQ % 13.43% -27.38% -12.28% 0.64% -397.00% 135.02% -
  Horiz. % 127.96% 147.81% 116.03% 103.34% 104.01% -35.02% 100.00%
NP 3,063 4,879 2,889 2,741 2,872 1,116 1,545 58.01%
  QoQ % -37.22% 68.88% 5.40% -4.56% 157.35% -27.77% -
  Horiz. % 198.25% 315.79% 186.99% 177.41% 185.89% 72.23% 100.00%
NP to SH 3,063 4,879 2,889 2,741 2,872 1,116 1,545 58.01%
  QoQ % -37.22% 68.88% 5.40% -4.56% 157.35% -27.77% -
  Horiz. % 198.25% 315.79% 186.99% 177.41% 185.89% 72.23% 100.00%
Tax Rate 30.45 % 24.10 % 29.62 % 28.32 % 27.51 % -49.00 % 40.42 % -17.25%
  QoQ % 26.35% -18.64% 4.59% 2.94% 156.14% -221.23% -
  Horiz. % 75.33% 59.62% 73.28% 70.06% 68.06% -121.23% 100.00%
Total Cost 36,194 32,455 34,028 33,070 32,487 27,829 31,656 9.37%
  QoQ % 11.52% -4.62% 2.90% 1.79% 16.74% -12.09% -
  Horiz. % 114.34% 102.52% 107.49% 104.47% 102.63% 87.91% 100.00%
Net Worth 113,489 60,941 103,907 103,162 100,339 97,799 96,787 11.23%
  QoQ % 86.23% -41.35% 0.72% 2.81% 2.60% 1.05% -
  Horiz. % 117.26% 62.96% 107.36% 106.59% 103.67% 101.05% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 1,828 - - - 2,099 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.06% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 37.47 % - % - % - % 188.17 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 19.91% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 113,489 60,941 103,907 103,162 100,339 97,799 96,787 11.23%
  QoQ % 86.23% -41.35% 0.72% 2.81% 2.60% 1.05% -
  Horiz. % 117.26% 62.96% 107.36% 106.59% 103.67% 101.05% 100.00%
NOSH 122,031 60,941 60,062 59,978 60,083 59,999 60,116 60.53%
  QoQ % 100.24% 1.46% 0.14% -0.18% 0.14% -0.19% -
  Horiz. % 202.99% 101.37% 99.91% 99.77% 99.95% 99.81% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.80 % 13.07 % 7.83 % 7.65 % 8.12 % 3.86 % 4.65 % 41.31%
  QoQ % -40.32% 66.92% 2.35% -5.79% 110.36% -16.99% -
  Horiz. % 167.74% 281.08% 168.39% 164.52% 174.62% 83.01% 100.00%
ROE 2.70 % 8.01 % 2.78 % 2.66 % 2.86 % 1.14 % 1.60 % 41.88%
  QoQ % -66.29% 188.13% 4.51% -6.99% 150.88% -28.75% -
  Horiz. % 168.75% 500.62% 173.75% 166.25% 178.75% 71.25% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.17 61.26 61.46 59.71 58.85 48.24 55.23 -30.32%
  QoQ % -47.49% -0.33% 2.93% 1.46% 21.99% -12.66% -
  Horiz. % 58.25% 110.92% 111.28% 108.11% 106.55% 87.34% 100.00%
EPS 2.51 3.14 4.81 4.57 4.78 1.86 2.57 -1.57%
  QoQ % -20.06% -34.72% 5.25% -4.39% 156.99% -27.63% -
  Horiz. % 97.67% 122.18% 187.16% 177.82% 185.99% 72.37% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.71% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9300 1.0000 1.7300 1.7200 1.6700 1.6300 1.6100 -30.71%
  QoQ % -7.00% -42.20% 0.58% 2.99% 2.45% 1.24% -
  Horiz. % 57.76% 62.11% 107.45% 106.83% 103.73% 101.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.00 15.21 15.04 14.59 14.41 11.80 13.53 11.86%
  QoQ % 5.19% 1.13% 3.08% 1.25% 22.12% -12.79% -
  Horiz. % 118.26% 112.42% 111.16% 107.83% 106.50% 87.21% 100.00%
EPS 1.25 1.99 1.18 1.12 1.17 0.45 0.63 58.10%
  QoQ % -37.19% 68.64% 5.36% -4.27% 160.00% -28.57% -
  Horiz. % 198.41% 315.87% 187.30% 177.78% 185.71% 71.43% 100.00%
DPS 0.00 0.75 0.00 0.00 0.00 0.86 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.21% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4625 0.2483 0.4234 0.4204 0.4089 0.3985 0.3944 11.24%
  QoQ % 86.27% -41.36% 0.71% 2.81% 2.61% 1.04% -
  Horiz. % 117.27% 62.96% 107.35% 106.59% 103.68% 101.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.0200 1.6100 1.0700 0.7350 0.6200 0.5800 0.5800 -
P/RPS 3.17 2.63 1.74 1.23 1.05 1.20 1.05 109.31%
  QoQ % 20.53% 51.15% 41.46% 17.14% -12.50% 14.29% -
  Horiz. % 301.90% 250.48% 165.71% 117.14% 100.00% 114.29% 100.00%
P/EPS 40.64 20.11 22.25 16.08 12.97 31.18 22.57 48.17%
  QoQ % 102.09% -9.62% 38.37% 23.98% -58.40% 38.15% -
  Horiz. % 180.06% 89.10% 98.58% 71.25% 57.47% 138.15% 100.00%
EY 2.46 4.97 4.50 6.22 7.71 3.21 4.43 -32.51%
  QoQ % -50.50% 10.44% -27.65% -19.33% 140.19% -27.54% -
  Horiz. % 55.53% 112.19% 101.58% 140.41% 174.04% 72.46% 100.00%
DY 0.00 1.86 0.00 0.00 0.00 6.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 30.85% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.10 1.61 0.62 0.43 0.37 0.36 0.36 111.00%
  QoQ % -31.68% 159.68% 44.19% 16.22% 2.78% 0.00% -
  Horiz. % 305.56% 447.22% 172.22% 119.44% 102.78% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 02/06/14 27/02/14 22/11/13 29/08/13 31/05/13 22/02/13 -
Price 1.2900 0.8700 1.4000 0.7050 0.6650 0.6700 0.5450 -
P/RPS 4.01 1.42 2.28 1.18 1.13 1.39 0.99 154.75%
  QoQ % 182.39% -37.72% 93.22% 4.42% -18.71% 40.40% -
  Horiz. % 405.05% 143.43% 230.30% 119.19% 114.14% 140.40% 100.00%
P/EPS 51.39 10.87 29.11 15.43 13.91 36.02 21.21 80.69%
  QoQ % 372.77% -62.66% 88.66% 10.93% -61.38% 69.83% -
  Horiz. % 242.29% 51.25% 137.25% 72.75% 65.58% 169.83% 100.00%
EY 1.95 9.20 3.44 6.48 7.19 2.78 4.72 -44.62%
  QoQ % -78.80% 167.44% -46.91% -9.87% 158.63% -41.10% -
  Horiz. % 41.31% 194.92% 72.88% 137.29% 152.33% 58.90% 100.00%
DY 0.00 3.45 0.00 0.00 0.00 5.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.09% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.39 0.87 0.81 0.41 0.40 0.41 0.34 156.34%
  QoQ % 59.77% 7.41% 97.56% 2.50% -2.44% 20.59% -
  Horiz. % 408.82% 255.88% 238.24% 120.59% 117.65% 120.59% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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!
PARTNERS & BROKERS