Highlights

[OKA] QoQ TTM Result on 2010-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     22.64%    YoY -     3.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 113,884 112,450 111,331 109,914 106,345 104,711 103,036 6.89%
  QoQ % 1.28% 1.01% 1.29% 3.36% 1.56% 1.63% -
  Horiz. % 110.53% 109.14% 108.05% 106.68% 103.21% 101.63% 100.00%
PBT 7,290 7,915 6,753 3,782 4,276 4,160 5,445 21.45%
  QoQ % -7.90% 17.21% 78.56% -11.55% 2.79% -23.60% -
  Horiz. % 133.88% 145.36% 124.02% 69.46% 78.53% 76.40% 100.00%
Tax -1,167 -1,189 -1,133 -288 -1,427 -1,275 -1,571 -17.96%
  QoQ % 1.85% -4.94% -293.40% 79.82% -11.92% 18.84% -
  Horiz. % 74.28% 75.68% 72.12% 18.33% 90.83% 81.16% 100.00%
NP 6,123 6,726 5,620 3,494 2,849 2,885 3,874 35.65%
  QoQ % -8.97% 19.68% 60.85% 22.64% -1.25% -25.53% -
  Horiz. % 158.05% 173.62% 145.07% 90.19% 73.54% 74.47% 100.00%
NP to SH 6,123 6,726 5,620 3,494 2,849 2,885 3,874 35.65%
  QoQ % -8.97% 19.68% 60.85% 22.64% -1.25% -25.53% -
  Horiz. % 158.05% 173.62% 145.07% 90.19% 73.54% 74.47% 100.00%
Tax Rate 16.01 % 15.02 % 16.78 % 7.62 % 33.37 % 30.65 % 28.85 % -32.45%
  QoQ % 6.59% -10.49% 120.21% -77.17% 8.87% 6.24% -
  Horiz. % 55.49% 52.06% 58.16% 26.41% 115.67% 106.24% 100.00%
Total Cost 107,761 105,724 105,711 106,420 103,496 101,826 99,162 5.70%
  QoQ % 1.93% 0.01% -0.67% 2.83% 1.64% 2.69% -
  Horiz. % 108.67% 106.62% 106.60% 107.32% 104.37% 102.69% 100.00%
Net Worth 84,751 84,179 82,278 79,356 79,662 78,861 78,522 5.22%
  QoQ % 0.68% 2.31% 3.68% -0.38% 1.02% 0.43% -
  Horiz. % 107.93% 107.20% 104.78% 101.06% 101.45% 100.43% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,801 1,801 1,801 1,798 1,798 1,798 1,798 0.13%
  QoQ % 0.00% 0.00% 0.19% 0.00% 0.00% 0.00% -
  Horiz. % 100.19% 100.19% 100.19% 100.00% 100.00% 100.00% 100.00%
Div Payout % 29.43 % 26.79 % 32.06 % 51.47 % 63.12 % 62.33 % 46.42 % -26.18%
  QoQ % 9.85% -16.44% -37.71% -18.46% 1.27% 34.27% -
  Horiz. % 63.40% 57.71% 69.07% 110.88% 135.98% 134.27% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 84,751 84,179 82,278 79,356 79,662 78,861 78,522 5.22%
  QoQ % 0.68% 2.31% 3.68% -0.38% 1.02% 0.43% -
  Horiz. % 107.93% 107.20% 104.78% 101.06% 101.45% 100.43% 100.00%
NOSH 60,107 60,128 60,057 60,118 59,896 60,200 59,940 0.19%
  QoQ % -0.03% 0.12% -0.10% 0.37% -0.50% 0.43% -
  Horiz. % 100.28% 100.31% 100.19% 100.30% 99.93% 100.43% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.38 % 5.98 % 5.05 % 3.18 % 2.68 % 2.76 % 3.76 % 26.95%
  QoQ % -10.03% 18.42% 58.81% 18.66% -2.90% -26.60% -
  Horiz. % 143.09% 159.04% 134.31% 84.57% 71.28% 73.40% 100.00%
ROE 7.22 % 7.99 % 6.83 % 4.40 % 3.58 % 3.66 % 4.93 % 28.93%
  QoQ % -9.64% 16.98% 55.23% 22.91% -2.19% -25.76% -
  Horiz. % 146.45% 162.07% 138.54% 89.25% 72.62% 74.24% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 189.47 187.02 185.37 182.83 177.55 173.94 171.90 6.70%
  QoQ % 1.31% 0.89% 1.39% 2.97% 2.08% 1.19% -
  Horiz. % 110.22% 108.80% 107.84% 106.36% 103.29% 101.19% 100.00%
EPS 10.19 11.19 9.36 5.81 4.76 4.79 6.46 35.47%
  QoQ % -8.94% 19.55% 61.10% 22.06% -0.63% -25.85% -
  Horiz. % 157.74% 173.22% 144.89% 89.94% 73.68% 74.15% 100.00%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.4100 1.4000 1.3700 1.3200 1.3300 1.3100 1.3100 5.02%
  QoQ % 0.71% 2.19% 3.79% -0.75% 1.53% 0.00% -
  Horiz. % 107.63% 106.87% 104.58% 100.76% 101.53% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.41 45.82 45.37 44.79 43.34 42.67 41.99 6.89%
  QoQ % 1.29% 0.99% 1.29% 3.35% 1.57% 1.62% -
  Horiz. % 110.53% 109.12% 108.05% 106.67% 103.22% 101.62% 100.00%
EPS 2.50 2.74 2.29 1.42 1.16 1.18 1.58 35.75%
  QoQ % -8.76% 19.65% 61.27% 22.41% -1.69% -25.32% -
  Horiz. % 158.23% 173.42% 144.94% 89.87% 73.42% 74.68% 100.00%
DPS 0.73 0.73 0.73 0.73 0.73 0.73 0.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.3454 0.3430 0.3353 0.3234 0.3246 0.3214 0.3200 5.22%
  QoQ % 0.70% 2.30% 3.68% -0.37% 1.00% 0.44% -
  Horiz. % 107.94% 107.19% 104.78% 101.06% 101.44% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.5300 0.6300 0.5400 0.6000 0.6400 0.6100 0.6200 -
P/RPS 0.28 0.34 0.29 0.33 0.36 0.35 0.36 -15.41%
  QoQ % -17.65% 17.24% -12.12% -8.33% 2.86% -2.78% -
  Horiz. % 77.78% 94.44% 80.56% 91.67% 100.00% 97.22% 100.00%
P/EPS 5.20 5.63 5.77 10.32 13.46 12.73 9.59 -33.48%
  QoQ % -7.64% -2.43% -44.09% -23.33% 5.73% 32.74% -
  Horiz. % 54.22% 58.71% 60.17% 107.61% 140.35% 132.74% 100.00%
EY 19.22 17.76 17.33 9.69 7.43 7.86 10.42 50.35%
  QoQ % 8.22% 2.48% 78.84% 30.42% -5.47% -24.57% -
  Horiz. % 184.45% 170.44% 166.31% 92.99% 71.31% 75.43% 100.00%
DY 5.66 4.76 5.56 5.00 4.69 4.92 4.84 10.99%
  QoQ % 18.91% -14.39% 11.20% 6.61% -4.67% 1.65% -
  Horiz. % 116.94% 98.35% 114.88% 103.31% 96.90% 101.65% 100.00%
P/NAPS 0.38 0.45 0.39 0.45 0.48 0.47 0.47 -13.20%
  QoQ % -15.56% 15.38% -13.33% -6.25% 2.13% 0.00% -
  Horiz. % 80.85% 95.74% 82.98% 95.74% 102.13% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 23/05/11 25/02/11 26/11/10 30/08/10 27/05/10 -
Price 0.5800 0.5600 0.5600 0.5750 0.6300 0.6400 0.6000 -
P/RPS 0.31 0.30 0.30 0.31 0.35 0.37 0.35 -7.77%
  QoQ % 3.33% 0.00% -3.23% -11.43% -5.41% 5.71% -
  Horiz. % 88.57% 85.71% 85.71% 88.57% 100.00% 105.71% 100.00%
P/EPS 5.69 5.01 5.98 9.89 13.25 13.35 9.28 -27.81%
  QoQ % 13.57% -16.22% -39.53% -25.36% -0.75% 43.86% -
  Horiz. % 61.31% 53.99% 64.44% 106.57% 142.78% 143.86% 100.00%
EY 17.56 19.98 16.71 10.11 7.55 7.49 10.77 38.49%
  QoQ % -12.11% 19.57% 65.28% 33.91% 0.80% -30.45% -
  Horiz. % 163.05% 185.52% 155.15% 93.87% 70.10% 69.55% 100.00%
DY 5.17 5.36 5.36 5.22 4.76 4.69 5.00 2.25%
  QoQ % -3.54% 0.00% 2.68% 9.66% 1.49% -6.20% -
  Horiz. % 103.40% 107.20% 107.20% 104.40% 95.20% 93.80% 100.00%
P/NAPS 0.41 0.40 0.41 0.44 0.47 0.49 0.46 -7.38%
  QoQ % 2.50% -2.44% -6.82% -6.38% -4.08% 6.52% -
  Horiz. % 89.13% 86.96% 89.13% 95.65% 102.17% 106.52% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS