Highlights

[OKA] QoQ TTM Result on 2013-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -12.61%    YoY -     14.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 137,032 133,316 131,045 133,079 135,404 133,648 129,180 4.00%
  QoQ % 2.79% 1.73% -1.53% -1.72% 1.31% 3.46% -
  Horiz. % 106.08% 103.20% 101.44% 103.02% 104.82% 103.46% 100.00%
PBT 12,640 11,128 8,912 8,203 9,181 7,732 7,050 47.43%
  QoQ % 13.59% 24.87% 8.64% -10.65% 18.74% 9.67% -
  Horiz. % 179.29% 157.84% 126.41% 116.35% 130.23% 109.67% 100.00%
Tax -3,022 -2,854 -2,733 -2,528 -2,687 -1,742 -1,147 90.42%
  QoQ % -5.89% -4.43% -8.11% 5.92% -54.25% -51.87% -
  Horiz. % 263.47% 248.82% 238.27% 220.40% 234.26% 151.87% 100.00%
NP 9,618 8,274 6,179 5,675 6,494 5,990 5,903 38.34%
  QoQ % 16.24% 33.91% 8.88% -12.61% 8.41% 1.47% -
  Horiz. % 162.93% 140.17% 104.68% 96.14% 110.01% 101.47% 100.00%
NP to SH 9,618 8,274 6,179 5,675 6,494 5,990 5,903 38.34%
  QoQ % 16.24% 33.91% 8.88% -12.61% 8.41% 1.47% -
  Horiz. % 162.93% 140.17% 104.68% 96.14% 110.01% 101.47% 100.00%
Tax Rate 23.91 % 25.65 % 30.67 % 30.82 % 29.27 % 22.53 % 16.27 % 29.17%
  QoQ % -6.78% -16.37% -0.49% 5.30% 29.92% 38.48% -
  Horiz. % 146.96% 157.65% 188.51% 189.43% 179.90% 138.48% 100.00%
Total Cost 127,414 125,042 124,866 127,404 128,910 127,658 123,277 2.22%
  QoQ % 1.90% 0.14% -1.99% -1.17% 0.98% 3.55% -
  Horiz. % 103.36% 101.43% 101.29% 103.35% 104.57% 103.55% 100.00%
Net Worth 103,907 103,162 100,339 97,799 96,787 96,301 95,918 5.46%
  QoQ % 0.72% 2.81% 2.60% 1.05% 0.50% 0.40% -
  Horiz. % 108.33% 107.55% 104.61% 101.96% 100.91% 100.40% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 2,099 2,099 2,099 2,099 1,800 1,800 1,800 10.76%
  QoQ % 0.00% 0.00% 0.00% 16.61% 0.00% 0.00% -
  Horiz. % 116.61% 116.61% 116.61% 116.61% 100.00% 100.00% 100.00%
Div Payout % 21.83 % 25.38 % 33.99 % 37.00 % 27.73 % 30.07 % 30.51 % -19.95%
  QoQ % -13.99% -25.33% -8.14% 33.43% -7.78% -1.44% -
  Horiz. % 71.55% 83.19% 111.41% 121.27% 90.89% 98.56% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 103,907 103,162 100,339 97,799 96,787 96,301 95,918 5.46%
  QoQ % 0.72% 2.81% 2.60% 1.05% 0.50% 0.40% -
  Horiz. % 108.33% 107.55% 104.61% 101.96% 100.91% 100.40% 100.00%
NOSH 60,062 59,978 60,083 59,999 60,116 59,814 59,949 0.13%
  QoQ % 0.14% -0.18% 0.14% -0.19% 0.50% -0.22% -
  Horiz. % 100.19% 100.05% 100.22% 100.08% 100.28% 99.78% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.02 % 6.21 % 4.72 % 4.26 % 4.80 % 4.48 % 4.57 % 33.03%
  QoQ % 13.04% 31.57% 10.80% -11.25% 7.14% -1.97% -
  Horiz. % 153.61% 135.89% 103.28% 93.22% 105.03% 98.03% 100.00%
ROE 9.26 % 8.02 % 6.16 % 5.80 % 6.71 % 6.22 % 6.15 % 31.27%
  QoQ % 15.46% 30.19% 6.21% -13.56% 7.88% 1.14% -
  Horiz. % 150.57% 130.41% 100.16% 94.31% 109.11% 101.14% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 228.15 222.27 218.10 221.80 225.24 223.44 215.48 3.87%
  QoQ % 2.65% 1.91% -1.67% -1.53% 0.81% 3.69% -
  Horiz. % 105.88% 103.15% 101.22% 102.93% 104.53% 103.69% 100.00%
EPS 16.01 13.80 10.28 9.46 10.80 10.01 9.85 38.12%
  QoQ % 16.01% 34.24% 8.67% -12.41% 7.89% 1.62% -
  Horiz. % 162.54% 140.10% 104.37% 96.04% 109.64% 101.62% 100.00%
DPS 3.50 3.50 3.50 3.50 3.00 3.00 3.00 10.79%
  QoQ % 0.00% 0.00% 0.00% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 116.67% 116.67% 116.67% 100.00% 100.00% 100.00%
NAPS 1.7300 1.7200 1.6700 1.6300 1.6100 1.6100 1.6000 5.33%
  QoQ % 0.58% 2.99% 2.45% 1.24% 0.00% 0.62% -
  Horiz. % 108.12% 107.50% 104.37% 101.87% 100.62% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.84 54.33 53.40 54.23 55.18 54.46 52.64 4.00%
  QoQ % 2.78% 1.74% -1.53% -1.72% 1.32% 3.46% -
  Horiz. % 106.08% 103.21% 101.44% 103.02% 104.83% 103.46% 100.00%
EPS 3.92 3.37 2.52 2.31 2.65 2.44 2.41 38.19%
  QoQ % 16.32% 33.73% 9.09% -12.83% 8.61% 1.24% -
  Horiz. % 162.66% 139.83% 104.56% 95.85% 109.96% 101.24% 100.00%
DPS 0.86 0.86 0.86 0.86 0.73 0.73 0.73 11.51%
  QoQ % 0.00% 0.00% 0.00% 17.81% 0.00% 0.00% -
  Horiz. % 117.81% 117.81% 117.81% 117.81% 100.00% 100.00% 100.00%
NAPS 0.4234 0.4204 0.4089 0.3985 0.3944 0.3924 0.3909 5.45%
  QoQ % 0.71% 2.81% 2.61% 1.04% 0.51% 0.38% -
  Horiz. % 108.31% 107.55% 104.60% 101.94% 100.90% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0700 0.7350 0.6200 0.5800 0.5800 0.6300 0.5400 -
P/RPS 0.47 0.33 0.28 0.26 0.26 0.28 0.25 52.15%
  QoQ % 42.42% 17.86% 7.69% 0.00% -7.14% 12.00% -
  Horiz. % 188.00% 132.00% 112.00% 104.00% 104.00% 112.00% 100.00%
P/EPS 6.68 5.33 6.03 6.13 5.37 6.29 5.48 14.07%
  QoQ % 25.33% -11.61% -1.63% 14.15% -14.63% 14.78% -
  Horiz. % 121.90% 97.26% 110.04% 111.86% 97.99% 114.78% 100.00%
EY 14.97 18.77 16.59 16.31 18.62 15.90 18.23 -12.28%
  QoQ % -20.25% 13.14% 1.72% -12.41% 17.11% -12.78% -
  Horiz. % 82.12% 102.96% 91.00% 89.47% 102.14% 87.22% 100.00%
DY 3.27 4.76 5.65 6.03 5.17 4.76 5.56 -29.74%
  QoQ % -31.30% -15.75% -6.30% 16.63% 8.61% -14.39% -
  Horiz. % 58.81% 85.61% 101.62% 108.45% 92.99% 85.61% 100.00%
P/NAPS 0.62 0.43 0.37 0.36 0.36 0.39 0.34 49.10%
  QoQ % 44.19% 16.22% 2.78% 0.00% -7.69% 14.71% -
  Horiz. % 182.35% 126.47% 108.82% 105.88% 105.88% 114.71% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 22/11/13 29/08/13 31/05/13 22/02/13 30/11/12 30/08/12 -
Price 1.4000 0.7050 0.6650 0.6700 0.5450 0.5900 0.6200 -
P/RPS 0.61 0.32 0.30 0.30 0.24 0.26 0.29 63.95%
  QoQ % 90.63% 6.67% 0.00% 25.00% -7.69% -10.34% -
  Horiz. % 210.34% 110.34% 103.45% 103.45% 82.76% 89.66% 100.00%
P/EPS 8.74 5.11 6.47 7.08 5.05 5.89 6.30 24.31%
  QoQ % 71.04% -21.02% -8.62% 40.20% -14.26% -6.51% -
  Horiz. % 138.73% 81.11% 102.70% 112.38% 80.16% 93.49% 100.00%
EY 11.44 19.57 15.46 14.12 19.82 16.97 15.88 -19.59%
  QoQ % -41.54% 26.58% 9.49% -28.76% 16.79% 6.86% -
  Horiz. % 72.04% 123.24% 97.36% 88.92% 124.81% 106.86% 100.00%
DY 2.50 4.96 5.26 5.22 5.50 5.08 4.84 -35.55%
  QoQ % -49.60% -5.70% 0.77% -5.09% 8.27% 4.96% -
  Horiz. % 51.65% 102.48% 108.68% 107.85% 113.64% 104.96% 100.00%
P/NAPS 0.81 0.41 0.40 0.41 0.34 0.37 0.39 62.57%
  QoQ % 97.56% 2.50% -2.44% 20.59% -8.11% -5.13% -
  Horiz. % 207.69% 105.13% 102.56% 105.13% 87.18% 94.87% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS