Highlights

[OKA] QoQ Quarter Result on 2014-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     2.95%    YoY -     79.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 37,555 36,921 43,476 38,881 41,650 39,257 37,334 0.39%
  QoQ % 1.72% -15.08% 11.82% -6.65% 6.10% 5.15% -
  Horiz. % 100.59% 98.89% 116.45% 104.14% 111.56% 105.15% 100.00%
PBT 8,502 4,914 2,187 7,165 6,863 4,404 6,428 20.47%
  QoQ % 73.02% 124.69% -69.48% 4.40% 55.84% -31.49% -
  Horiz. % 132.27% 76.45% 34.02% 111.47% 106.77% 68.51% 100.00%
Tax -2,289 -1,338 -541 -1,965 -1,812 -1,341 -1,549 29.71%
  QoQ % -71.08% -147.32% 72.47% -8.44% -35.12% 13.43% -
  Horiz. % 147.77% 86.38% 34.93% 126.86% 116.98% 86.57% 100.00%
NP 6,213 3,576 1,646 5,200 5,051 3,063 4,879 17.47%
  QoQ % 73.74% 117.25% -68.35% 2.95% 64.90% -37.22% -
  Horiz. % 127.34% 73.29% 33.74% 106.58% 103.53% 62.78% 100.00%
NP to SH 6,213 3,576 1,646 5,200 5,051 3,063 4,879 17.47%
  QoQ % 73.74% 117.25% -68.35% 2.95% 64.90% -37.22% -
  Horiz. % 127.34% 73.29% 33.74% 106.58% 103.53% 62.78% 100.00%
Tax Rate 26.92 % 27.23 % 24.74 % 27.42 % 26.40 % 30.45 % 24.10 % 7.65%
  QoQ % -1.14% 10.06% -9.77% 3.86% -13.30% 26.35% -
  Horiz. % 111.70% 112.99% 102.66% 113.78% 109.54% 126.35% 100.00%
Total Cost 31,342 33,345 41,830 33,681 36,599 36,194 32,455 -2.30%
  QoQ % -6.01% -20.28% 24.19% -7.97% 1.12% 11.52% -
  Horiz. % 96.57% 102.74% 128.89% 103.78% 112.77% 111.52% 100.00%
Net Worth 132,357 125,937 120,719 118,596 118,059 113,489 60,941 67.63%
  QoQ % 5.10% 4.32% 1.79% 0.45% 4.03% 86.23% -
  Horiz. % 217.19% 206.65% 198.09% 194.61% 193.73% 186.23% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,335 - 4,643 1,520 - - 1,828 17.72%
  QoQ % 0.00% 0.00% 205.37% 0.00% 0.00% 0.00% -
  Horiz. % 127.76% 0.00% 253.96% 83.17% 0.00% 0.00% 100.00%
Div Payout % 37.59 % - % 282.08 % 29.24 % - % - % 37.47 % 0.21%
  QoQ % 0.00% 0.00% 864.71% 0.00% 0.00% 0.00% -
  Horiz. % 100.32% 0.00% 752.82% 78.04% 0.00% 0.00% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 132,357 125,937 120,719 118,596 118,059 113,489 60,941 67.63%
  QoQ % 5.10% 4.32% 1.79% 0.45% 4.03% 86.23% -
  Horiz. % 217.19% 206.65% 198.09% 194.61% 193.73% 186.23% 100.00%
NOSH 155,714 155,478 154,769 152,046 121,710 122,031 60,941 86.79%
  QoQ % 0.15% 0.46% 1.79% 24.92% -0.26% 100.24% -
  Horiz. % 255.51% 255.13% 253.96% 249.50% 199.72% 200.24% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.54 % 9.69 % 3.79 % 13.37 % 12.13 % 7.80 % 13.07 % 16.98%
  QoQ % 70.69% 155.67% -71.65% 10.22% 55.51% -40.32% -
  Horiz. % 126.55% 74.14% 29.00% 102.30% 92.81% 59.68% 100.00%
ROE 4.69 % 2.84 % 1.36 % 4.38 % 4.28 % 2.70 % 8.01 % -29.99%
  QoQ % 65.14% 108.82% -68.95% 2.34% 58.52% -66.29% -
  Horiz. % 58.55% 35.46% 16.98% 54.68% 53.43% 33.71% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.12 23.75 28.09 25.57 34.22 32.17 61.26 -46.25%
  QoQ % 1.56% -15.45% 9.86% -25.28% 6.37% -47.49% -
  Horiz. % 39.37% 38.77% 45.85% 41.74% 55.86% 52.51% 100.00%
EPS 3.99 2.30 1.08 3.42 4.15 2.51 3.14 17.30%
  QoQ % 73.48% 112.96% -68.42% -17.59% 65.34% -20.06% -
  Horiz. % 127.07% 73.25% 34.39% 108.92% 132.17% 79.94% 100.00%
DPS 1.50 0.00 3.00 1.00 0.00 0.00 3.00 -36.98%
  QoQ % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 100.00% 33.33% 0.00% 0.00% 100.00%
NAPS 0.8500 0.8100 0.7800 0.7800 0.9700 0.9300 1.0000 -10.26%
  QoQ % 4.94% 3.85% 0.00% -19.59% 4.30% -7.00% -
  Horiz. % 85.00% 81.00% 78.00% 78.00% 97.00% 93.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.30 15.05 17.72 15.84 16.97 16.00 15.21 0.39%
  QoQ % 1.66% -15.07% 11.87% -6.66% 6.06% 5.19% -
  Horiz. % 100.59% 98.95% 116.50% 104.14% 111.57% 105.19% 100.00%
EPS 2.53 1.46 0.67 2.12 2.06 1.25 1.99 17.34%
  QoQ % 73.29% 117.91% -68.40% 2.91% 64.80% -37.19% -
  Horiz. % 127.14% 73.37% 33.67% 106.53% 103.52% 62.81% 100.00%
DPS 0.95 0.00 1.89 0.62 0.00 0.00 0.75 17.05%
  QoQ % 0.00% 0.00% 204.84% 0.00% 0.00% 0.00% -
  Horiz. % 126.67% 0.00% 252.00% 82.67% 0.00% 0.00% 100.00%
NAPS 0.5394 0.5132 0.4919 0.4833 0.4811 0.4625 0.2483 67.66%
  QoQ % 5.11% 4.33% 1.78% 0.46% 4.02% 86.27% -
  Horiz. % 217.24% 206.69% 198.11% 194.64% 193.76% 186.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.8400 0.8300 0.9600 0.6900 1.2300 1.0200 1.6100 -
P/RPS 3.48 3.50 3.42 2.70 3.59 3.17 2.63 20.51%
  QoQ % -0.57% 2.34% 26.67% -24.79% 13.25% 20.53% -
  Horiz. % 132.32% 133.08% 130.04% 102.66% 136.50% 120.53% 100.00%
P/EPS 21.05 36.09 90.27 20.18 29.64 40.64 20.11 3.09%
  QoQ % -41.67% -60.02% 347.32% -31.92% -27.07% 102.09% -
  Horiz. % 104.67% 179.46% 448.88% 100.35% 147.39% 202.09% 100.00%
EY 4.75 2.77 1.11 4.96 3.37 2.46 4.97 -2.97%
  QoQ % 71.48% 149.55% -77.62% 47.18% 36.99% -50.50% -
  Horiz. % 95.57% 55.73% 22.33% 99.80% 67.81% 49.50% 100.00%
DY 1.79 0.00 3.13 1.45 0.00 0.00 1.86 -2.52%
  QoQ % 0.00% 0.00% 115.86% 0.00% 0.00% 0.00% -
  Horiz. % 96.24% 0.00% 168.28% 77.96% 0.00% 0.00% 100.00%
P/NAPS 0.99 1.02 1.23 0.88 1.27 1.10 1.61 -27.67%
  QoQ % -2.94% -17.07% 39.77% -30.71% 15.45% -31.68% -
  Horiz. % 61.49% 63.35% 76.40% 54.66% 78.88% 68.32% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 29/05/15 27/02/15 26/11/14 28/08/14 02/06/14 -
Price 0.9550 0.7450 0.9850 0.9950 0.8700 1.2900 0.8700 -
P/RPS 3.96 3.14 3.51 3.89 2.54 4.01 1.42 98.00%
  QoQ % 26.11% -10.54% -9.77% 53.15% -36.66% 182.39% -
  Horiz. % 278.87% 221.13% 247.18% 273.94% 178.87% 282.39% 100.00%
P/EPS 23.93 32.39 92.62 29.09 20.96 51.39 10.87 69.15%
  QoQ % -26.12% -65.03% 218.39% 38.79% -59.21% 372.77% -
  Horiz. % 220.15% 297.98% 852.07% 267.62% 192.82% 472.77% 100.00%
EY 4.18 3.09 1.08 3.44 4.77 1.95 9.20 -40.87%
  QoQ % 35.28% 186.11% -68.60% -27.88% 144.62% -78.80% -
  Horiz. % 45.43% 33.59% 11.74% 37.39% 51.85% 21.20% 100.00%
DY 1.57 0.00 3.05 1.01 0.00 0.00 3.45 -40.81%
  QoQ % 0.00% 0.00% 201.98% 0.00% 0.00% 0.00% -
  Horiz. % 45.51% 0.00% 88.41% 29.28% 0.00% 0.00% 100.00%
P/NAPS 1.12 0.92 1.26 1.28 0.90 1.39 0.87 18.32%
  QoQ % 21.74% -26.98% -1.56% 42.22% -35.25% 59.77% -
  Horiz. % 128.74% 105.75% 144.83% 147.13% 103.45% 159.77% 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
 
 

2168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.130.00 
 KOTRA 3.180.00 
 UCREST 0.160.00 
 GENM-C73 0.0050.00 
 PUC 0.2450.00 
 WILLOW 0.430.00 
 EAH-WE 0.020.00 
 IRIS 0.3050.00 
 TOPGLOV-C79 0.250.00 
 BTECH 0.4850.00 

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!
PARTNERS & BROKERS