Highlights

[OKA] YoY Annualized Quarter Result on 2011-09-30 [#2]

Stock [OKA]: OKA CORP BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -30.14%    YoY -     34.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 161,814 142,340 141,866 116,784 111,678 105,060 111,426 6.41%
  YoY % 13.68% 0.33% 21.48% 4.57% 6.30% -5.71% -
  Horiz. % 145.22% 127.74% 127.32% 104.81% 100.23% 94.29% 100.00%
PBT 22,534 15,570 9,722 5,154 4,080 6,418 5,428 26.76%
  YoY % 44.73% 60.15% 88.63% 26.32% -36.43% 18.24% -
  Horiz. % 415.14% 286.85% 179.11% 94.95% 75.17% 118.24% 100.00%
Tax -6,308 -4,344 -3,694 -1,222 -1,154 -1,442 -858 39.42%
  YoY % -45.21% -17.60% -202.29% -5.89% 19.97% -68.07% -
  Horiz. % 735.20% 506.29% 430.54% 142.42% 134.50% 168.07% 100.00%
NP 16,226 11,226 6,028 3,932 2,926 4,976 4,570 23.50%
  YoY % 44.54% 86.23% 53.31% 34.38% -41.20% 8.88% -
  Horiz. % 355.05% 245.65% 131.90% 86.04% 64.03% 108.88% 100.00%
NP to SH 16,226 11,226 6,028 3,932 2,926 4,976 4,570 23.50%
  YoY % 44.54% 86.23% 53.31% 34.38% -41.20% 8.88% -
  Horiz. % 355.05% 245.65% 131.90% 86.04% 64.03% 108.88% 100.00%
Tax Rate 27.99 % 27.90 % 38.00 % 23.71 % 28.28 % 22.47 % 15.81 % 9.98%
  YoY % 0.32% -26.58% 60.27% -16.16% 25.86% 42.13% -
  Horiz. % 177.04% 176.47% 240.35% 149.97% 178.87% 142.13% 100.00%
Total Cost 145,588 131,114 135,838 112,852 108,752 100,084 106,856 5.29%
  YoY % 11.04% -3.48% 20.37% 3.77% 8.66% -6.34% -
  Horiz. % 136.25% 122.70% 127.12% 105.61% 101.77% 93.66% 100.00%
Net Worth 118,162 103,255 96,664 84,514 79,745 79,735 76,766 7.45%
  YoY % 14.44% 6.82% 14.38% 5.98% 0.01% 3.87% -
  Horiz. % 153.92% 134.51% 125.92% 110.09% 103.88% 103.87% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 118,162 103,255 96,664 84,514 79,745 79,735 76,766 7.45%
  YoY % 14.44% 6.82% 14.38% 5.98% 0.01% 3.87% -
  Horiz. % 153.92% 134.51% 125.92% 110.09% 103.88% 103.87% 100.00%
NOSH 121,816 60,032 60,039 59,939 59,959 59,951 59,973 12.53%
  YoY % 102.92% -0.01% 0.17% -0.03% 0.01% -0.04% -
  Horiz. % 203.12% 100.10% 100.11% 99.94% 99.98% 99.96% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.03 % 7.89 % 4.25 % 3.37 % 2.62 % 4.74 % 4.10 % 16.07%
  YoY % 27.12% 85.65% 26.11% 28.63% -44.73% 15.61% -
  Horiz. % 244.63% 192.44% 103.66% 82.20% 63.90% 115.61% 100.00%
ROE 13.73 % 10.87 % 6.24 % 4.65 % 3.67 % 6.24 % 5.95 % 14.95%
  YoY % 26.31% 74.20% 34.19% 26.70% -41.19% 4.87% -
  Horiz. % 230.76% 182.69% 104.87% 78.15% 61.68% 104.87% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 132.83 237.11 236.29 194.84 186.26 175.24 185.79 -5.44%
  YoY % -43.98% 0.35% 21.27% 4.61% 6.29% -5.68% -
  Horiz. % 71.49% 127.62% 127.18% 104.87% 100.25% 94.32% 100.00%
EPS 13.32 18.70 10.04 6.56 4.88 8.30 7.62 9.75%
  YoY % -28.77% 86.25% 53.05% 34.43% -41.20% 8.92% -
  Horiz. % 174.80% 245.41% 131.76% 86.09% 64.04% 108.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9700 1.7200 1.6100 1.4100 1.3300 1.3300 1.2800 -4.51%
  YoY % -43.60% 6.83% 14.18% 6.02% 0.00% 3.91% -
  Horiz. % 75.78% 134.38% 125.78% 110.16% 103.91% 103.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 65.94 58.00 57.81 47.59 45.51 42.81 45.41 6.41%
  YoY % 13.69% 0.33% 21.48% 4.57% 6.31% -5.73% -
  Horiz. % 145.21% 127.73% 127.31% 104.80% 100.22% 94.27% 100.00%
EPS 6.61 4.57 2.46 1.60 1.19 2.03 1.86 23.52%
  YoY % 44.64% 85.77% 53.75% 34.45% -41.38% 9.14% -
  Horiz. % 355.38% 245.70% 132.26% 86.02% 63.98% 109.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4815 0.4208 0.3939 0.3444 0.3250 0.3249 0.3128 7.45%
  YoY % 14.42% 6.83% 14.37% 5.97% 0.03% 3.87% -
  Horiz. % 153.93% 134.53% 125.93% 110.10% 103.90% 103.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.2300 0.7350 0.6300 0.5300 0.6400 0.7000 0.4100 -
P/RPS 0.93 0.31 0.27 0.27 0.34 0.40 0.22 27.14%
  YoY % 200.00% 14.81% 0.00% -20.59% -15.00% 81.82% -
  Horiz. % 422.73% 140.91% 122.73% 122.73% 154.55% 181.82% 100.00%
P/EPS 9.23 3.93 6.27 8.08 13.11 8.43 5.38 9.41%
  YoY % 134.86% -37.32% -22.40% -38.37% 55.52% 56.69% -
  Horiz. % 171.56% 73.05% 116.54% 150.19% 243.68% 156.69% 100.00%
EY 10.83 25.44 15.94 12.38 7.63 11.86 18.59 -8.61%
  YoY % -57.43% 59.60% 28.76% 62.25% -35.67% -36.20% -
  Horiz. % 58.26% 136.85% 85.75% 66.59% 41.04% 63.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.27 0.43 0.39 0.38 0.48 0.53 0.32 25.81%
  YoY % 195.35% 10.26% 2.63% -20.83% -9.43% 65.62% -
  Horiz. % 396.88% 134.38% 121.88% 118.75% 150.00% 165.62% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 22/11/13 30/11/12 25/11/11 26/11/10 20/11/09 28/11/08 -
Price 0.8700 0.7050 0.5900 0.5800 0.6300 0.6200 0.3800 -
P/RPS 0.65 0.30 0.25 0.30 0.34 0.35 0.20 21.70%
  YoY % 116.67% 20.00% -16.67% -11.76% -2.86% 75.00% -
  Horiz. % 325.00% 150.00% 125.00% 150.00% 170.00% 175.00% 100.00%
P/EPS 6.53 3.77 5.88 8.84 12.91 7.47 4.99 4.58%
  YoY % 73.21% -35.88% -33.48% -31.53% 72.82% 49.70% -
  Horiz. % 130.86% 75.55% 117.84% 177.15% 258.72% 149.70% 100.00%
EY 15.31 26.52 17.02 11.31 7.75 13.39 20.05 -4.39%
  YoY % -42.27% 55.82% 50.49% 45.94% -42.12% -33.22% -
  Horiz. % 76.36% 132.27% 84.89% 56.41% 38.65% 66.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.90 0.41 0.37 0.41 0.47 0.47 0.30 20.08%
  YoY % 119.51% 10.81% -9.76% -12.77% 0.00% 56.67% -
  Horiz. % 300.00% 136.67% 123.33% 136.67% 156.67% 156.67% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS