Highlights

[OKA] QoQ Quarter Result on 2014-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 02-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     68.88%    YoY -     337.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 38,881 41,650 39,257 37,334 36,917 35,811 35,359 6.52%
  QoQ % -6.65% 6.10% 5.15% 1.13% 3.09% 1.28% -
  Horiz. % 109.96% 117.79% 111.02% 105.59% 104.41% 101.28% 100.00%
PBT 7,165 6,863 4,404 6,428 4,105 3,824 3,962 48.27%
  QoQ % 4.40% 55.84% -31.49% 56.59% 7.35% -3.48% -
  Horiz. % 180.84% 173.22% 111.16% 162.24% 103.61% 96.52% 100.00%
Tax -1,965 -1,812 -1,341 -1,549 -1,216 -1,083 -1,090 47.96%
  QoQ % -8.44% -35.12% 13.43% -27.38% -12.28% 0.64% -
  Horiz. % 180.28% 166.24% 123.03% 142.11% 111.56% 99.36% 100.00%
NP 5,200 5,051 3,063 4,879 2,889 2,741 2,872 48.39%
  QoQ % 2.95% 64.90% -37.22% 68.88% 5.40% -4.56% -
  Horiz. % 181.06% 175.87% 106.65% 169.88% 100.59% 95.44% 100.00%
NP to SH 5,200 5,051 3,063 4,879 2,889 2,741 2,872 48.39%
  QoQ % 2.95% 64.90% -37.22% 68.88% 5.40% -4.56% -
  Horiz. % 181.06% 175.87% 106.65% 169.88% 100.59% 95.44% 100.00%
Tax Rate 27.42 % 26.40 % 30.45 % 24.10 % 29.62 % 28.32 % 27.51 % -0.22%
  QoQ % 3.86% -13.30% 26.35% -18.64% 4.59% 2.94% -
  Horiz. % 99.67% 95.97% 110.69% 87.60% 107.67% 102.94% 100.00%
Total Cost 33,681 36,599 36,194 32,455 34,028 33,070 32,487 2.43%
  QoQ % -7.97% 1.12% 11.52% -4.62% 2.90% 1.79% -
  Horiz. % 103.68% 112.66% 111.41% 99.90% 104.74% 101.79% 100.00%
Net Worth 118,596 118,059 113,489 60,941 103,907 103,162 100,339 11.76%
  QoQ % 0.45% 4.03% 86.23% -41.35% 0.72% 2.81% -
  Horiz. % 118.19% 117.66% 113.11% 60.74% 103.56% 102.81% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,520 - - 1,828 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.17% 0.00% 0.00% 100.00% - - -
Div Payout % 29.24 % - % - % 37.47 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.04% 0.00% 0.00% 100.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 118,596 118,059 113,489 60,941 103,907 103,162 100,339 11.76%
  QoQ % 0.45% 4.03% 86.23% -41.35% 0.72% 2.81% -
  Horiz. % 118.19% 117.66% 113.11% 60.74% 103.56% 102.81% 100.00%
NOSH 152,046 121,710 122,031 60,941 60,062 59,978 60,083 85.39%
  QoQ % 24.92% -0.26% 100.24% 1.46% 0.14% -0.18% -
  Horiz. % 253.06% 202.57% 203.10% 101.43% 99.96% 99.82% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.37 % 12.13 % 7.80 % 13.07 % 7.83 % 7.65 % 8.12 % 39.31%
  QoQ % 10.22% 55.51% -40.32% 66.92% 2.35% -5.79% -
  Horiz. % 164.66% 149.38% 96.06% 160.96% 96.43% 94.21% 100.00%
ROE 4.38 % 4.28 % 2.70 % 8.01 % 2.78 % 2.66 % 2.86 % 32.76%
  QoQ % 2.34% 58.52% -66.29% 188.13% 4.51% -6.99% -
  Horiz. % 153.15% 149.65% 94.41% 280.07% 97.20% 93.01% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.57 34.22 32.17 61.26 61.46 59.71 58.85 -42.55%
  QoQ % -25.28% 6.37% -47.49% -0.33% 2.93% 1.46% -
  Horiz. % 43.45% 58.15% 54.66% 104.10% 104.44% 101.46% 100.00%
EPS 3.42 4.15 2.51 3.14 4.81 4.57 4.78 -19.96%
  QoQ % -17.59% 65.34% -20.06% -34.72% 5.25% -4.39% -
  Horiz. % 71.55% 86.82% 52.51% 65.69% 100.63% 95.61% 100.00%
DPS 1.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 0.00% 100.00% - - -
NAPS 0.7800 0.9700 0.9300 1.0000 1.7300 1.7200 1.6700 -39.72%
  QoQ % -19.59% 4.30% -7.00% -42.20% 0.58% 2.99% -
  Horiz. % 46.71% 58.08% 55.69% 59.88% 103.59% 102.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.84 16.97 16.00 15.21 15.04 14.59 14.41 6.49%
  QoQ % -6.66% 6.06% 5.19% 1.13% 3.08% 1.25% -
  Horiz. % 109.92% 117.77% 111.03% 105.55% 104.37% 101.25% 100.00%
EPS 2.12 2.06 1.25 1.99 1.18 1.12 1.17 48.47%
  QoQ % 2.91% 64.80% -37.19% 68.64% 5.36% -4.27% -
  Horiz. % 181.20% 176.07% 106.84% 170.09% 100.85% 95.73% 100.00%
DPS 0.62 0.00 0.00 0.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.67% 0.00% 0.00% 100.00% - - -
NAPS 0.4833 0.4811 0.4625 0.2483 0.4234 0.4204 0.4089 11.76%
  QoQ % 0.46% 4.02% 86.27% -41.36% 0.71% 2.81% -
  Horiz. % 118.20% 117.66% 113.11% 60.72% 103.55% 102.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.6900 1.2300 1.0200 1.6100 1.0700 0.7350 0.6200 -
P/RPS 2.70 3.59 3.17 2.63 1.74 1.23 1.05 87.37%
  QoQ % -24.79% 13.25% 20.53% 51.15% 41.46% 17.14% -
  Horiz. % 257.14% 341.90% 301.90% 250.48% 165.71% 117.14% 100.00%
P/EPS 20.18 29.64 40.64 20.11 22.25 16.08 12.97 34.16%
  QoQ % -31.92% -27.07% 102.09% -9.62% 38.37% 23.98% -
  Horiz. % 155.59% 228.53% 313.34% 155.05% 171.55% 123.98% 100.00%
EY 4.96 3.37 2.46 4.97 4.50 6.22 7.71 -25.42%
  QoQ % 47.18% 36.99% -50.50% 10.44% -27.65% -19.33% -
  Horiz. % 64.33% 43.71% 31.91% 64.46% 58.37% 80.67% 100.00%
DY 1.45 0.00 0.00 1.86 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.96% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 1.27 1.10 1.61 0.62 0.43 0.37 77.90%
  QoQ % -30.71% 15.45% -31.68% 159.68% 44.19% 16.22% -
  Horiz. % 237.84% 343.24% 297.30% 435.14% 167.57% 116.22% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 02/06/14 27/02/14 22/11/13 29/08/13 -
Price 0.9950 0.8700 1.2900 0.8700 1.4000 0.7050 0.6650 -
P/RPS 3.89 2.54 4.01 1.42 2.28 1.18 1.13 127.48%
  QoQ % 53.15% -36.66% 182.39% -37.72% 93.22% 4.42% -
  Horiz. % 344.25% 224.78% 354.87% 125.66% 201.77% 104.42% 100.00%
P/EPS 29.09 20.96 51.39 10.87 29.11 15.43 13.91 63.32%
  QoQ % 38.79% -59.21% 372.77% -62.66% 88.66% 10.93% -
  Horiz. % 209.13% 150.68% 369.45% 78.15% 209.27% 110.93% 100.00%
EY 3.44 4.77 1.95 9.20 3.44 6.48 7.19 -38.75%
  QoQ % -27.88% 144.62% -78.80% 167.44% -46.91% -9.87% -
  Horiz. % 47.84% 66.34% 27.12% 127.96% 47.84% 90.13% 100.00%
DY 1.01 0.00 0.00 3.45 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 29.28% 0.00% 0.00% 100.00% - - -
P/NAPS 1.28 0.90 1.39 0.87 0.81 0.41 0.40 116.69%
  QoQ % 42.22% -35.25% 59.77% 7.41% 97.56% 2.50% -
  Horiz. % 320.00% 225.00% 347.50% 217.50% 202.50% 102.50% 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