Highlights

[OKA] YoY Annual (Unaudited) Result on 2012-03-31 [#4]


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 163,264 145,421 133,079 121,107 111,331 103,036 105,619 7.53%
  YoY % 12.27% 9.27% 9.89% 8.78% 8.05% -2.45% -
  Horiz. % 154.58% 137.68% 126.00% 114.66% 105.41% 97.55% 100.00%
PBT 20,618 18,318 8,203 5,448 6,753 5,445 5,262 25.55%
  YoY % 12.56% 123.31% 50.57% -19.32% 24.02% 3.48% -
  Horiz. % 391.83% 348.12% 155.89% 103.53% 128.34% 103.48% 100.00%
Tax -5,659 -4,936 -2,528 -506 -1,133 -1,571 -1,240 28.78%
  YoY % -14.65% -95.25% -399.60% 55.34% 27.88% -26.69% -
  Horiz. % 456.37% 398.06% 203.87% 40.81% 91.37% 126.69% 100.00%
NP 14,959 13,382 5,675 4,942 5,620 3,874 4,022 24.46%
  YoY % 11.78% 135.81% 14.83% -12.06% 45.07% -3.68% -
  Horiz. % 371.93% 332.72% 141.10% 122.87% 139.73% 96.32% 100.00%
NP to SH 14,959 13,382 5,675 4,942 5,620 3,874 4,022 24.46%
  YoY % 11.78% 135.81% 14.83% -12.06% 45.07% -3.68% -
  Horiz. % 371.93% 332.72% 141.10% 122.87% 139.73% 96.32% 100.00%
Tax Rate 27.45 % 26.95 % 30.82 % 9.29 % 16.78 % 28.85 % 23.57 % 2.57%
  YoY % 1.86% -12.56% 231.75% -44.64% -41.84% 22.40% -
  Horiz. % 116.46% 114.34% 130.76% 39.41% 71.19% 122.40% 100.00%
Total Cost 148,305 132,039 127,404 116,165 105,711 99,162 101,597 6.50%
  YoY % 12.32% 3.64% 9.68% 9.89% 6.60% -2.40% -
  Horiz. % 145.97% 129.96% 125.40% 114.34% 104.05% 97.60% 100.00%
Net Worth 121,276 109,642 97,782 93,637 82,258 78,640 76,838 7.90%
  YoY % 10.61% 12.13% 4.43% 13.83% 4.60% 2.35% -
  Horiz. % 157.83% 142.69% 127.26% 121.86% 107.05% 102.35% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 6,219 1,827 2,099 1,800 1,801 1,800 2,401 17.18%
  YoY % 240.34% -12.97% 16.60% -0.03% 0.02% -25.00% -
  Horiz. % 259.01% 76.10% 87.44% 74.99% 75.02% 75.00% 100.00%
Div Payout % 41.58 % 13.66 % 37.00 % 36.44 % 32.05 % 46.49 % 59.70 % -5.85%
  YoY % 204.39% -63.08% 1.54% 13.70% -31.06% -22.13% -
  Horiz. % 69.65% 22.88% 61.98% 61.04% 53.69% 77.87% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 121,276 109,642 97,782 93,637 82,258 78,640 76,838 7.90%
  YoY % 10.61% 12.13% 4.43% 13.83% 4.60% 2.35% -
  Horiz. % 157.83% 142.69% 127.26% 121.86% 107.05% 102.35% 100.00%
NOSH 155,483 60,912 59,989 60,023 60,042 60,031 60,029 17.18%
  YoY % 155.26% 1.54% -0.06% -0.03% 0.02% 0.00% -
  Horiz. % 259.01% 101.47% 99.93% 99.99% 100.02% 100.00% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.16 % 9.20 % 4.26 % 4.08 % 5.05 % 3.76 % 3.81 % 15.74%
  YoY % -0.43% 115.96% 4.41% -19.21% 34.31% -1.31% -
  Horiz. % 240.42% 241.47% 111.81% 107.09% 132.55% 98.69% 100.00%
ROE 12.33 % 12.21 % 5.80 % 5.28 % 6.83 % 4.93 % 5.23 % 15.36%
  YoY % 0.98% 110.52% 9.85% -22.69% 38.54% -5.74% -
  Horiz. % 235.76% 233.46% 110.90% 100.96% 130.59% 94.26% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 105.00 238.74 221.84 201.76 185.42 171.64 175.94 -8.24%
  YoY % -56.02% 7.62% 9.95% 8.81% 8.03% -2.44% -
  Horiz. % 59.68% 135.69% 126.09% 114.68% 105.39% 97.56% 100.00%
EPS 9.80 8.61 9.46 8.23 9.36 6.45 6.70 6.54%
  YoY % 13.82% -8.99% 14.95% -12.07% 45.12% -3.73% -
  Horiz. % 146.27% 128.51% 141.19% 122.84% 139.70% 96.27% 100.00%
DPS 4.00 3.00 3.50 3.00 3.00 3.00 4.00 -
  YoY % 33.33% -14.29% 16.67% 0.00% 0.00% -25.00% -
  Horiz. % 100.00% 75.00% 87.50% 75.00% 75.00% 75.00% 100.00%
NAPS 0.7800 1.8000 1.6300 1.5600 1.3700 1.3100 1.2800 -7.92%
  YoY % -56.67% 10.43% 4.49% 13.87% 4.58% 2.34% -
  Horiz. % 60.94% 140.62% 127.34% 121.88% 107.03% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 66.53 59.26 54.23 49.35 45.37 41.99 43.04 7.53%
  YoY % 12.27% 9.28% 9.89% 8.77% 8.05% -2.44% -
  Horiz. % 154.58% 137.69% 126.00% 114.66% 105.41% 97.56% 100.00%
EPS 6.10 5.45 2.31 2.01 2.29 1.58 1.64 24.46%
  YoY % 11.93% 135.93% 14.93% -12.23% 44.94% -3.66% -
  Horiz. % 371.95% 332.32% 140.85% 122.56% 139.63% 96.34% 100.00%
DPS 2.53 0.74 0.86 0.73 0.73 0.73 0.98 17.12%
  YoY % 241.89% -13.95% 17.81% 0.00% 0.00% -25.51% -
  Horiz. % 258.16% 75.51% 87.76% 74.49% 74.49% 74.49% 100.00%
NAPS 0.4942 0.4468 0.3985 0.3816 0.3352 0.3205 0.3131 7.90%
  YoY % 10.61% 12.12% 4.43% 13.84% 4.59% 2.36% -
  Horiz. % 157.84% 142.70% 127.28% 121.88% 107.06% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.9600 1.6100 0.5800 0.5100 0.5400 0.6200 0.3800 -
P/RPS 0.91 0.67 0.26 0.25 0.29 0.36 0.22 26.68%
  YoY % 35.82% 157.69% 4.00% -13.79% -19.44% 63.64% -
  Horiz. % 413.64% 304.55% 118.18% 113.64% 131.82% 163.64% 100.00%
P/EPS 9.98 7.33 6.13 6.19 5.77 9.61 5.67 9.88%
  YoY % 36.15% 19.58% -0.97% 7.28% -39.96% 69.49% -
  Horiz. % 176.01% 129.28% 108.11% 109.17% 101.76% 169.49% 100.00%
EY 10.02 13.65 16.31 16.14 17.33 10.41 17.63 -8.98%
  YoY % -26.59% -16.31% 1.05% -6.87% 66.47% -40.95% -
  Horiz. % 56.83% 77.42% 92.51% 91.55% 98.30% 59.05% 100.00%
DY 4.17 1.86 6.03 5.88 5.56 4.84 10.53 -14.30%
  YoY % 124.19% -69.15% 2.55% 5.76% 14.88% -54.04% -
  Horiz. % 39.60% 17.66% 57.26% 55.84% 52.80% 45.96% 100.00%
P/NAPS 1.23 0.89 0.36 0.33 0.39 0.47 0.30 26.50%
  YoY % 38.20% 147.22% 9.09% -15.38% -17.02% 56.67% -
  Horiz. % 410.00% 296.67% 120.00% 110.00% 130.00% 156.67% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 02/06/14 31/05/13 28/05/12 23/05/11 27/05/10 29/05/09 -
Price 0.9850 0.8700 0.6700 0.5000 0.5600 0.6000 0.4000 -
P/RPS 0.94 0.36 0.30 0.25 0.30 0.35 0.23 26.43%
  YoY % 161.11% 20.00% 20.00% -16.67% -14.29% 52.17% -
  Horiz. % 408.70% 156.52% 130.43% 108.70% 130.43% 152.17% 100.00%
P/EPS 10.24 3.96 7.08 6.07 5.98 9.30 5.97 9.40%
  YoY % 158.59% -44.07% 16.64% 1.51% -35.70% 55.78% -
  Horiz. % 171.52% 66.33% 118.59% 101.68% 100.17% 155.78% 100.00%
EY 9.77 25.25 14.12 16.47 16.71 10.76 16.75 -8.59%
  YoY % -61.31% 78.82% -14.27% -1.44% 55.30% -35.76% -
  Horiz. % 58.33% 150.75% 84.30% 98.33% 99.76% 64.24% 100.00%
DY 4.06 3.45 5.22 6.00 5.36 5.00 10.00 -13.94%
  YoY % 17.68% -33.91% -13.00% 11.94% 7.20% -50.00% -
  Horiz. % 40.60% 34.50% 52.20% 60.00% 53.60% 50.00% 100.00%
P/NAPS 1.26 0.48 0.41 0.32 0.41 0.46 0.31 26.32%
  YoY % 162.50% 17.07% 28.13% -21.95% -10.87% 48.39% -
  Horiz. % 406.45% 154.84% 132.26% 103.23% 132.26% 148.39% 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
 
 

160  866  568  920 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.055+0.01 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 QES 0.36-0.02 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 SAPNRG 0.120.00 
 BIOHLDG 0.305+0.005 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS