Highlights

[OKA] QoQ TTM 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 -     39.12%    YoY -     135.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 157,122 155,158 149,319 145,421 137,032 133,316 131,045 12.82%
  QoQ % 1.27% 3.91% 2.68% 6.12% 2.79% 1.73% -
  Horiz. % 119.90% 118.40% 113.94% 110.97% 104.57% 101.73% 100.00%
PBT 24,860 21,800 18,761 18,319 12,640 11,128 8,912 97.79%
  QoQ % 14.04% 16.20% 2.41% 44.93% 13.59% 24.87% -
  Horiz. % 278.95% 244.61% 210.51% 205.55% 141.83% 124.87% 100.00%
Tax -6,667 -5,918 -5,189 -4,938 -3,022 -2,854 -2,733 80.92%
  QoQ % -12.66% -14.05% -5.08% -63.40% -5.89% -4.43% -
  Horiz. % 243.94% 216.54% 189.86% 180.68% 110.57% 104.43% 100.00%
NP 18,193 15,882 13,572 13,381 9,618 8,274 6,179 105.02%
  QoQ % 14.55% 17.02% 1.43% 39.12% 16.24% 33.91% -
  Horiz. % 294.43% 257.03% 219.65% 216.56% 155.66% 133.91% 100.00%
NP to SH 18,193 15,882 13,572 13,381 9,618 8,274 6,179 105.02%
  QoQ % 14.55% 17.02% 1.43% 39.12% 16.24% 33.91% -
  Horiz. % 294.43% 257.03% 219.65% 216.56% 155.66% 133.91% 100.00%
Tax Rate 26.82 % 27.15 % 27.66 % 26.96 % 23.91 % 25.65 % 30.67 % -8.53%
  QoQ % -1.22% -1.84% 2.60% 12.76% -6.78% -16.37% -
  Horiz. % 87.45% 88.52% 90.19% 87.90% 77.96% 83.63% 100.00%
Total Cost 138,929 139,276 135,747 132,040 127,414 125,042 124,866 7.35%
  QoQ % -0.25% 2.60% 2.81% 3.63% 1.90% 0.14% -
  Horiz. % 111.26% 111.54% 108.71% 105.75% 102.04% 100.14% 100.00%
Net Worth 118,596 0 0 60,941 103,907 103,162 100,339 11.76%
  QoQ % 0.00% 0.00% 0.00% -41.35% 0.72% 2.81% -
  Horiz. % 118.19% 0.00% 0.00% 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 1,828 1,828 1,828 1,828 2,099 2,099 2,099 -8.80%
  QoQ % 0.00% 0.00% 0.00% -12.94% 0.00% 0.00% -
  Horiz. % 87.06% 87.06% 87.06% 87.06% 100.00% 100.00% 100.00%
Div Payout % 10.05 % 11.51 % 13.47 % 13.66 % 21.83 % 25.38 % 33.99 % -55.52%
  QoQ % -12.68% -14.55% -1.39% -37.43% -13.99% -25.33% -
  Horiz. % 29.57% 33.86% 39.63% 40.19% 64.22% 74.67% 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 0 0 60,941 103,907 103,162 100,339 11.76%
  QoQ % 0.00% 0.00% 0.00% -41.35% 0.72% 2.81% -
  Horiz. % 118.19% 0.00% 0.00% 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 11.58 % 10.24 % 9.09 % 9.20 % 7.02 % 6.21 % 4.72 % 81.61%
  QoQ % 13.09% 12.65% -1.20% 31.05% 13.04% 31.57% -
  Horiz. % 245.34% 216.95% 192.58% 194.92% 148.73% 131.57% 100.00%
ROE 15.34 % - % - % 21.96 % 9.26 % 8.02 % 6.16 % 83.42%
  QoQ % 0.00% 0.00% 0.00% 137.15% 15.46% 30.19% -
  Horiz. % 249.03% 0.00% 0.00% 356.49% 150.32% 130.19% 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 103.34 127.48 122.36 238.62 228.15 222.27 218.10 -39.14%
  QoQ % -18.94% 4.18% -48.72% 4.59% 2.65% 1.91% -
  Horiz. % 47.38% 58.45% 56.10% 109.41% 104.61% 101.91% 100.00%
EPS 11.97 13.05 11.12 21.96 16.01 13.80 10.28 10.65%
  QoQ % -8.28% 17.36% -49.36% 37.16% 16.01% 34.24% -
  Horiz. % 116.44% 126.95% 108.17% 213.62% 155.74% 134.24% 100.00%
DPS 1.20 1.50 1.50 3.00 3.50 3.50 3.50 -50.92%
  QoQ % -20.00% 0.00% -50.00% -14.29% 0.00% 0.00% -
  Horiz. % 34.29% 42.86% 42.86% 85.71% 100.00% 100.00% 100.00%
NAPS 0.7800 0.0000 0.0000 1.0000 1.7300 1.7200 1.6700 -39.72%
  QoQ % 0.00% 0.00% 0.00% -42.20% 0.58% 2.99% -
  Horiz. % 46.71% 0.00% 0.00% 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 64.03 63.23 60.85 59.26 55.84 54.33 53.40 12.83%
  QoQ % 1.27% 3.91% 2.68% 6.12% 2.78% 1.74% -
  Horiz. % 119.91% 118.41% 113.95% 110.97% 104.57% 101.74% 100.00%
EPS 7.41 6.47 5.53 5.45 3.92 3.37 2.52 104.84%
  QoQ % 14.53% 17.00% 1.47% 39.03% 16.32% 33.73% -
  Horiz. % 294.05% 256.75% 219.44% 216.27% 155.56% 133.73% 100.00%
DPS 0.75 0.75 0.75 0.75 0.86 0.86 0.86 -8.70%
  QoQ % 0.00% 0.00% 0.00% -12.79% 0.00% 0.00% -
  Horiz. % 87.21% 87.21% 87.21% 87.21% 100.00% 100.00% 100.00%
NAPS 0.4833 0.0000 0.0000 0.2483 0.4234 0.4204 0.4089 11.76%
  QoQ % 0.00% 0.00% 0.00% -41.36% 0.71% 2.81% -
  Horiz. % 118.20% 0.00% 0.00% 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 0.67 0.96 0.83 0.67 0.47 0.33 0.28 78.62%
  QoQ % -30.21% 15.66% 23.88% 42.55% 42.42% 17.86% -
  Horiz. % 239.29% 342.86% 296.43% 239.29% 167.86% 117.86% 100.00%
P/EPS 5.77 9.43 9.17 7.33 6.68 5.33 6.03 -2.89%
  QoQ % -38.81% 2.84% 25.10% 9.73% 25.33% -11.61% -
  Horiz. % 95.69% 156.38% 152.07% 121.56% 110.78% 88.39% 100.00%
EY 17.34 10.61 10.90 13.64 14.97 18.77 16.59 2.98%
  QoQ % 63.43% -2.66% -20.09% -8.88% -20.25% 13.14% -
  Horiz. % 104.52% 63.95% 65.70% 82.22% 90.24% 113.14% 100.00%
DY 1.74 1.22 1.47 1.86 3.27 4.76 5.65 -54.30%
  QoQ % 42.62% -17.01% -20.97% -43.12% -31.30% -15.75% -
  Horiz. % 30.80% 21.59% 26.02% 32.92% 57.88% 84.25% 100.00%
P/NAPS 0.88 0.00 0.00 1.61 0.62 0.43 0.37 77.90%
  QoQ % 0.00% 0.00% 0.00% 159.68% 44.19% 16.22% -
  Horiz. % 237.84% 0.00% 0.00% 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 0.96 0.68 1.05 0.36 0.61 0.32 0.30 116.69%
  QoQ % 41.18% -35.24% 191.67% -40.98% 90.63% 6.67% -
  Horiz. % 320.00% 226.67% 350.00% 120.00% 203.33% 106.67% 100.00%
P/EPS 8.32 6.67 11.60 3.96 8.74 5.11 6.47 18.20%
  QoQ % 24.74% -42.50% 192.93% -54.69% 71.04% -21.02% -
  Horiz. % 128.59% 103.09% 179.29% 61.21% 135.09% 78.98% 100.00%
EY 12.03 15.00 8.62 25.24 11.44 19.57 15.46 -15.36%
  QoQ % -19.80% 74.01% -65.85% 120.63% -41.54% 26.58% -
  Horiz. % 77.81% 97.02% 55.76% 163.26% 74.00% 126.58% 100.00%
DY 1.21 1.73 1.16 3.45 2.50 4.96 5.26 -62.36%
  QoQ % -30.06% 49.14% -66.38% 38.00% -49.60% -5.70% -
  Horiz. % 23.00% 32.89% 22.05% 65.59% 47.53% 94.30% 100.00%
P/NAPS 1.28 0.00 0.00 0.87 0.81 0.41 0.40 116.69%
  QoQ % 0.00% 0.00% 0.00% 7.41% 97.56% 2.50% -
  Horiz. % 320.00% 0.00% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS