Highlights

[OKA] QoQ Quarter Result on 2015-09-30 [#2]

Stock [OKA]: OKA CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     73.74%    YoY -     23.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 45,959 40,723 37,716 37,555 36,921 43,476 38,881 11.81%
  QoQ % 12.86% 7.97% 0.43% 1.72% -15.08% 11.82% -
  Horiz. % 118.20% 104.74% 97.00% 96.59% 94.96% 111.82% 100.00%
PBT 7,329 6,573 7,040 8,502 4,914 2,187 7,165 1.52%
  QoQ % 11.50% -6.63% -17.20% 73.02% 124.69% -69.48% -
  Horiz. % 102.29% 91.74% 98.26% 118.66% 68.58% 30.52% 100.00%
Tax -2,314 -1,053 -1,713 -2,289 -1,338 -541 -1,965 11.53%
  QoQ % -119.75% 38.53% 25.16% -71.08% -147.32% 72.47% -
  Horiz. % 117.76% 53.59% 87.18% 116.49% 68.09% 27.53% 100.00%
NP 5,015 5,520 5,327 6,213 3,576 1,646 5,200 -2.39%
  QoQ % -9.15% 3.62% -14.26% 73.74% 117.25% -68.35% -
  Horiz. % 96.44% 106.15% 102.44% 119.48% 68.77% 31.65% 100.00%
NP to SH 5,015 5,520 5,327 6,213 3,576 1,646 5,200 -2.39%
  QoQ % -9.15% 3.62% -14.26% 73.74% 117.25% -68.35% -
  Horiz. % 96.44% 106.15% 102.44% 119.48% 68.77% 31.65% 100.00%
Tax Rate 31.57 % 16.02 % 24.33 % 26.92 % 27.23 % 24.74 % 27.42 % 9.86%
  QoQ % 97.07% -34.16% -9.62% -1.14% 10.06% -9.77% -
  Horiz. % 115.13% 58.42% 88.73% 98.18% 99.31% 90.23% 100.00%
Total Cost 40,944 35,203 32,389 31,342 33,345 41,830 33,681 13.92%
  QoQ % 16.31% 8.69% 3.34% -6.01% -20.28% 24.19% -
  Horiz. % 121.56% 104.52% 96.16% 93.06% 99.00% 124.19% 100.00%
Net Worth 142,832 137,588 132,396 132,357 125,937 120,719 118,596 13.21%
  QoQ % 3.81% 3.92% 0.03% 5.10% 4.32% 1.79% -
  Horiz. % 120.44% 116.01% 111.64% 111.60% 106.19% 101.79% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 5,535 - 2,335 - 4,643 1,520 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 205.37% -
  Horiz. % 0.00% 364.05% 0.00% 153.62% 0.00% 305.37% 100.00%
Div Payout % - % 100.28 % - % 37.59 % - % 282.08 % 29.24 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 864.71% -
  Horiz. % 0.00% 342.95% 0.00% 128.56% 0.00% 964.71% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 142,832 137,588 132,396 132,357 125,937 120,719 118,596 13.21%
  QoQ % 3.81% 3.92% 0.03% 5.10% 4.32% 1.79% -
  Horiz. % 120.44% 116.01% 111.64% 111.60% 106.19% 101.79% 100.00%
NOSH 158,702 158,148 155,760 155,714 155,478 154,769 152,046 2.90%
  QoQ % 0.35% 1.53% 0.03% 0.15% 0.46% 1.79% -
  Horiz. % 104.38% 104.01% 102.44% 102.41% 102.26% 101.79% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.91 % 13.55 % 14.12 % 16.54 % 9.69 % 3.79 % 13.37 % -12.69%
  QoQ % -19.48% -4.04% -14.63% 70.69% 155.67% -71.65% -
  Horiz. % 81.60% 101.35% 105.61% 123.71% 72.48% 28.35% 100.00%
ROE 3.51 % 4.01 % 4.02 % 4.69 % 2.84 % 1.36 % 4.38 % -13.74%
  QoQ % -12.47% -0.25% -14.29% 65.14% 108.82% -68.95% -
  Horiz. % 80.14% 91.55% 91.78% 107.08% 64.84% 31.05% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.96 25.75 24.21 24.12 23.75 28.09 25.57 8.66%
  QoQ % 12.47% 6.36% 0.37% 1.56% -15.45% 9.86% -
  Horiz. % 113.26% 100.70% 94.68% 94.33% 92.88% 109.86% 100.00%
EPS 3.16 3.42 3.42 3.99 2.30 1.08 3.42 -5.14%
  QoQ % -7.60% 0.00% -14.29% 73.48% 112.96% -68.42% -
  Horiz. % 92.40% 100.00% 100.00% 116.67% 67.25% 31.58% 100.00%
DPS 0.00 3.50 0.00 1.50 0.00 3.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 0.00% 350.00% 0.00% 150.00% 0.00% 300.00% 100.00%
NAPS 0.9000 0.8700 0.8500 0.8500 0.8100 0.7800 0.7800 10.02%
  QoQ % 3.45% 2.35% 0.00% 4.94% 3.85% 0.00% -
  Horiz. % 115.38% 111.54% 108.97% 108.97% 103.85% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.73 16.59 15.37 15.30 15.05 17.72 15.84 11.83%
  QoQ % 12.90% 7.94% 0.46% 1.66% -15.07% 11.87% -
  Horiz. % 118.24% 104.73% 97.03% 96.59% 95.01% 111.87% 100.00%
EPS 2.04 2.25 2.17 2.53 1.46 0.67 2.12 -2.53%
  QoQ % -9.33% 3.69% -14.23% 73.29% 117.91% -68.40% -
  Horiz. % 96.23% 106.13% 102.36% 119.34% 68.87% 31.60% 100.00%
DPS 0.00 2.26 0.00 0.95 0.00 1.89 0.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 204.84% -
  Horiz. % 0.00% 364.52% 0.00% 153.23% 0.00% 304.84% 100.00%
NAPS 0.5820 0.5607 0.5395 0.5394 0.5132 0.4919 0.4833 13.20%
  QoQ % 3.80% 3.93% 0.02% 5.11% 4.33% 1.78% -
  Horiz. % 120.42% 116.01% 111.63% 111.61% 106.19% 101.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.1200 0.9950 0.9250 0.8400 0.8300 0.9600 0.6900 -
P/RPS 3.87 3.86 3.82 3.48 3.50 3.42 2.70 27.15%
  QoQ % 0.26% 1.05% 9.77% -0.57% 2.34% 26.67% -
  Horiz. % 143.33% 142.96% 141.48% 128.89% 129.63% 126.67% 100.00%
P/EPS 35.44 28.51 27.05 21.05 36.09 90.27 20.18 45.61%
  QoQ % 24.31% 5.40% 28.50% -41.67% -60.02% 347.32% -
  Horiz. % 175.62% 141.28% 134.04% 104.31% 178.84% 447.32% 100.00%
EY 2.82 3.51 3.70 4.75 2.77 1.11 4.96 -31.39%
  QoQ % -19.66% -5.14% -22.11% 71.48% 149.55% -77.62% -
  Horiz. % 56.85% 70.77% 74.60% 95.77% 55.85% 22.38% 100.00%
DY 0.00 3.52 0.00 1.79 0.00 3.13 1.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 115.86% -
  Horiz. % 0.00% 242.76% 0.00% 123.45% 0.00% 215.86% 100.00%
P/NAPS 1.24 1.14 1.09 0.99 1.02 1.23 0.88 25.71%
  QoQ % 8.77% 4.59% 10.10% -2.94% -17.07% 39.77% -
  Horiz. % 140.91% 129.55% 123.86% 112.50% 115.91% 139.77% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 30/05/16 26/02/16 23/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.3100 1.1400 0.9600 0.9550 0.7450 0.9850 0.9950 -
P/RPS 4.52 4.43 3.96 3.96 3.14 3.51 3.89 10.53%
  QoQ % 2.03% 11.87% 0.00% 26.11% -10.54% -9.77% -
  Horiz. % 116.20% 113.88% 101.80% 101.80% 80.72% 90.23% 100.00%
P/EPS 41.46 32.66 28.07 23.93 32.39 92.62 29.09 26.67%
  QoQ % 26.94% 16.35% 17.30% -26.12% -65.03% 218.39% -
  Horiz. % 142.52% 112.27% 96.49% 82.26% 111.34% 318.39% 100.00%
EY 2.41 3.06 3.56 4.18 3.09 1.08 3.44 -21.14%
  QoQ % -21.24% -14.04% -14.83% 35.28% 186.11% -68.60% -
  Horiz. % 70.06% 88.95% 103.49% 121.51% 89.83% 31.40% 100.00%
DY 0.00 3.07 0.00 1.57 0.00 3.05 1.01 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 201.98% -
  Horiz. % 0.00% 303.96% 0.00% 155.45% 0.00% 301.98% 100.00%
P/NAPS 1.46 1.31 1.13 1.12 0.92 1.26 1.28 9.18%
  QoQ % 11.45% 15.93% 0.89% 21.74% -26.98% -1.56% -
  Horiz. % 114.06% 102.34% 88.28% 87.50% 71.88% 98.44% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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