Highlights

[OKA] QoQ 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 -     5.40%    YoY -     86.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 41,650 39,257 37,334 36,917 35,811 35,359 28,945 27.43%
  QoQ % 6.10% 5.15% 1.13% 3.09% 1.28% 22.16% -
  Horiz. % 143.89% 135.63% 128.98% 127.54% 123.72% 122.16% 100.00%
PBT 6,863 4,404 6,428 4,105 3,824 3,962 749 337.29%
  QoQ % 55.84% -31.49% 56.59% 7.35% -3.48% 428.97% -
  Horiz. % 916.29% 587.98% 858.21% 548.06% 510.55% 528.97% 100.00%
Tax -1,812 -1,341 -1,549 -1,216 -1,083 -1,090 367 -
  QoQ % -35.12% 13.43% -27.38% -12.28% 0.64% -397.00% -
  Horiz. % -493.73% -365.40% -422.07% -331.34% -295.10% -297.00% 100.00%
NP 5,051 3,063 4,879 2,889 2,741 2,872 1,116 173.37%
  QoQ % 64.90% -37.22% 68.88% 5.40% -4.56% 157.35% -
  Horiz. % 452.60% 274.46% 437.19% 258.87% 245.61% 257.35% 100.00%
NP to SH 5,051 3,063 4,879 2,889 2,741 2,872 1,116 173.37%
  QoQ % 64.90% -37.22% 68.88% 5.40% -4.56% 157.35% -
  Horiz. % 452.60% 274.46% 437.19% 258.87% 245.61% 257.35% 100.00%
Tax Rate 26.40 % 30.45 % 24.10 % 29.62 % 28.32 % 27.51 % -49.00 % -
  QoQ % -13.30% 26.35% -18.64% 4.59% 2.94% 156.14% -
  Horiz. % -53.88% -62.14% -49.18% -60.45% -57.80% -56.14% 100.00%
Total Cost 36,599 36,194 32,455 34,028 33,070 32,487 27,829 20.02%
  QoQ % 1.12% 11.52% -4.62% 2.90% 1.79% 16.74% -
  Horiz. % 131.51% 130.06% 116.62% 122.28% 118.83% 116.74% 100.00%
Net Worth 118,059 113,489 60,941 103,907 103,162 100,339 97,799 13.36%
  QoQ % 4.03% 86.23% -41.35% 0.72% 2.81% 2.60% -
  Horiz. % 120.72% 116.04% 62.31% 106.25% 105.48% 102.60% 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 - - 1,828 - - - 2,099 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 19.91% 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 118,059 113,489 60,941 103,907 103,162 100,339 97,799 13.36%
  QoQ % 4.03% 86.23% -41.35% 0.72% 2.81% 2.60% -
  Horiz. % 120.72% 116.04% 62.31% 106.25% 105.48% 102.60% 100.00%
NOSH 121,710 122,031 60,941 60,062 59,978 60,083 59,999 60.18%
  QoQ % -0.26% 100.24% 1.46% 0.14% -0.18% 0.14% -
  Horiz. % 202.85% 203.39% 101.57% 100.10% 99.96% 100.14% 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 12.13 % 7.80 % 13.07 % 7.83 % 7.65 % 8.12 % 3.86 % 114.39%
  QoQ % 55.51% -40.32% 66.92% 2.35% -5.79% 110.36% -
  Horiz. % 314.25% 202.07% 338.60% 202.85% 198.19% 210.36% 100.00%
ROE 4.28 % 2.70 % 8.01 % 2.78 % 2.66 % 2.86 % 1.14 % 141.37%
  QoQ % 58.52% -66.29% 188.13% 4.51% -6.99% 150.88% -
  Horiz. % 375.44% 236.84% 702.63% 243.86% 233.33% 250.88% 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 34.22 32.17 61.26 61.46 59.71 58.85 48.24 -20.44%
  QoQ % 6.37% -47.49% -0.33% 2.93% 1.46% 21.99% -
  Horiz. % 70.94% 66.69% 126.99% 127.40% 123.78% 121.99% 100.00%
EPS 4.15 2.51 3.14 4.81 4.57 4.78 1.86 70.67%
  QoQ % 65.34% -20.06% -34.72% 5.25% -4.39% 156.99% -
  Horiz. % 223.12% 134.95% 168.82% 258.60% 245.70% 256.99% 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 1.0000 1.7300 1.7200 1.6700 1.6300 -29.23%
  QoQ % 4.30% -7.00% -42.20% 0.58% 2.99% 2.45% -
  Horiz. % 59.51% 57.06% 61.35% 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 16.97 16.00 15.21 15.04 14.59 14.41 11.80 27.38%
  QoQ % 6.06% 5.19% 1.13% 3.08% 1.25% 22.12% -
  Horiz. % 143.81% 135.59% 128.90% 127.46% 123.64% 122.12% 100.00%
EPS 2.06 1.25 1.99 1.18 1.12 1.17 0.45 175.44%
  QoQ % 64.80% -37.19% 68.64% 5.36% -4.27% 160.00% -
  Horiz. % 457.78% 277.78% 442.22% 262.22% 248.89% 260.00% 100.00%
DPS 0.00 0.00 0.75 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% 87.21% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4811 0.4625 0.2483 0.4234 0.4204 0.4089 0.3985 13.37%
  QoQ % 4.02% 86.27% -41.36% 0.71% 2.81% 2.61% -
  Horiz. % 120.73% 116.06% 62.31% 106.25% 105.50% 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 3.59 3.17 2.63 1.74 1.23 1.05 1.20 107.48%
  QoQ % 13.25% 20.53% 51.15% 41.46% 17.14% -12.50% -
  Horiz. % 299.17% 264.17% 219.17% 145.00% 102.50% 87.50% 100.00%
P/EPS 29.64 40.64 20.11 22.25 16.08 12.97 31.18 -3.32%
  QoQ % -27.07% 102.09% -9.62% 38.37% 23.98% -58.40% -
  Horiz. % 95.06% 130.34% 64.50% 71.36% 51.57% 41.60% 100.00%
EY 3.37 2.46 4.97 4.50 6.22 7.71 3.21 3.29%
  QoQ % 36.99% -50.50% 10.44% -27.65% -19.33% 140.19% -
  Horiz. % 104.98% 76.64% 154.83% 140.19% 193.77% 240.19% 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 1.61 0.62 0.43 0.37 0.36 131.56%
  QoQ % 15.45% -31.68% 159.68% 44.19% 16.22% 2.78% -
  Horiz. % 352.78% 305.56% 447.22% 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 2.54 4.01 1.42 2.28 1.18 1.13 1.39 49.41%
  QoQ % -36.66% 182.39% -37.72% 93.22% 4.42% -18.71% -
  Horiz. % 182.73% 288.49% 102.16% 164.03% 84.89% 81.29% 100.00%
P/EPS 20.96 51.39 10.87 29.11 15.43 13.91 36.02 -30.28%
  QoQ % -59.21% 372.77% -62.66% 88.66% 10.93% -61.38% -
  Horiz. % 58.19% 142.67% 30.18% 80.82% 42.84% 38.62% 100.00%
EY 4.77 1.95 9.20 3.44 6.48 7.19 2.78 43.28%
  QoQ % 144.62% -78.80% 167.44% -46.91% -9.87% 158.63% -
  Horiz. % 171.58% 70.14% 330.94% 123.74% 233.09% 258.63% 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 0.87 0.81 0.41 0.40 0.41 68.82%
  QoQ % -35.25% 59.77% 7.41% 97.56% 2.50% -2.44% -
  Horiz. % 219.51% 339.02% 212.20% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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