Highlights

[OKA] YoY Annualized Quarter Result on 2013-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     0.98%    YoY -     86.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 171,490 149,589 159,717 144,116 138,845 119,782 111,822 7.38%
  YoY % 14.64% -6.34% 10.83% 3.80% 15.91% 7.12% -
  Horiz. % 153.36% 133.77% 142.83% 128.88% 124.17% 107.12% 100.00%
PBT 34,230 27,273 24,576 15,853 9,938 4,961 3,873 43.74%
  YoY % 25.51% 10.98% 55.02% 59.51% 100.32% 28.09% -
  Horiz. % 883.75% 704.13% 634.49% 409.29% 256.59% 128.09% 100.00%
Tax -9,496 -7,120 -6,825 -4,517 -3,860 -952 -568 59.84%
  YoY % -33.37% -4.32% -51.09% -17.03% -305.46% -67.61% -
  Horiz. % 1,671.83% 1,253.52% 1,201.64% 795.31% 679.58% 167.61% 100.00%
NP 24,734 20,153 17,750 11,336 6,078 4,009 3,305 39.81%
  YoY % 22.73% 13.54% 56.59% 86.49% 51.61% 21.30% -
  Horiz. % 748.33% 609.72% 537.03% 342.96% 183.90% 121.30% 100.00%
NP to SH 24,734 20,153 17,750 11,336 6,078 4,009 3,305 39.81%
  YoY % 22.73% 13.54% 56.59% 86.49% 51.61% 21.30% -
  Horiz. % 748.33% 609.72% 537.03% 342.96% 183.90% 121.30% 100.00%
Tax Rate 27.74 % 26.11 % 27.77 % 28.49 % 38.84 % 19.19 % 14.66 % 11.20%
  YoY % 6.24% -5.98% -2.53% -26.65% 102.40% 30.90% -
  Horiz. % 189.22% 178.10% 189.43% 194.34% 264.94% 130.90% 100.00%
Total Cost 146,756 129,436 141,966 132,780 132,766 115,773 108,517 5.15%
  YoY % 13.38% -8.83% 6.92% 0.01% 14.68% 6.69% -
  Horiz. % 135.24% 119.28% 130.82% 122.36% 122.35% 106.69% 100.00%
Net Worth 151,404 132,451 118,811 103,873 96,578 83,427 79,231 11.39%
  YoY % 14.31% 11.48% 14.38% 7.55% 15.76% 5.30% -
  Horiz. % 191.09% 167.17% 149.95% 131.10% 121.89% 105.30% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,249 - 2,030 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 209.26% 0.00% 100.00% - - - -
Div Payout % 17.18 % - % 11.44 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.17% 0.00% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 151,404 132,451 118,811 103,873 96,578 83,427 79,231 11.39%
  YoY % 14.31% 11.48% 14.38% 7.55% 15.76% 5.30% -
  Horiz. % 191.09% 167.17% 149.95% 131.10% 121.89% 105.30% 100.00%
NOSH 159,372 155,824 152,322 60,042 59,986 60,019 60,024 17.66%
  YoY % 2.28% 2.30% 153.69% 0.09% -0.06% -0.01% -
  Horiz. % 265.51% 259.60% 253.77% 100.03% 99.94% 99.99% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.42 % 13.47 % 11.11 % 7.87 % 4.38 % 3.35 % 2.96 % 30.17%
  YoY % 7.05% 21.24% 41.17% 79.68% 30.75% 13.18% -
  Horiz. % 487.16% 455.07% 375.34% 265.88% 147.97% 113.18% 100.00%
ROE 16.34 % 15.22 % 14.94 % 10.91 % 6.29 % 4.81 % 4.17 % 25.53%
  YoY % 7.36% 1.87% 36.94% 73.45% 30.77% 15.35% -
  Horiz. % 391.85% 364.99% 358.27% 261.63% 150.84% 115.35% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 107.60 96.00 104.85 240.02 231.46 199.57 186.30 -8.74%
  YoY % 12.08% -8.44% -56.32% 3.70% 15.98% 7.12% -
  Horiz. % 57.76% 51.53% 56.28% 128.84% 124.24% 107.12% 100.00%
EPS 15.52 12.93 11.65 18.88 10.13 6.68 5.51 18.82%
  YoY % 20.03% 10.99% -38.29% 86.38% 51.65% 21.23% -
  Horiz. % 281.67% 234.66% 211.43% 342.65% 183.85% 121.23% 100.00%
DPS 2.67 0.00 1.33 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.75% 0.00% 100.00% - - - -
NAPS 0.9500 0.8500 0.7800 1.7300 1.6100 1.3900 1.3200 -5.33%
  YoY % 11.76% 8.97% -54.91% 7.45% 15.83% 5.30% -
  Horiz. % 71.97% 64.39% 59.09% 131.06% 121.97% 105.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 69.88 60.96 65.09 58.73 56.58 48.81 45.57 7.38%
  YoY % 14.63% -6.35% 10.83% 3.80% 15.92% 7.11% -
  Horiz. % 153.35% 133.77% 142.84% 128.88% 124.16% 107.11% 100.00%
EPS 10.08 8.21 7.23 4.62 2.48 1.63 1.35 39.76%
  YoY % 22.78% 13.55% 56.49% 86.29% 52.15% 20.74% -
  Horiz. % 746.67% 608.15% 535.56% 342.22% 183.70% 120.74% 100.00%
DPS 1.73 0.00 0.83 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 208.43% 0.00% 100.00% - - - -
NAPS 0.6170 0.5397 0.4842 0.4233 0.3936 0.3400 0.3229 11.39%
  YoY % 14.32% 11.46% 14.39% 7.55% 15.76% 5.30% -
  Horiz. % 191.08% 167.14% 149.95% 131.09% 121.90% 105.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.1800 0.9250 0.6900 1.0700 0.5800 0.4700 0.6000 -
P/RPS 1.10 0.96 0.66 0.45 0.25 0.24 0.32 22.83%
  YoY % 14.58% 45.45% 46.67% 80.00% 4.17% -25.00% -
  Horiz. % 343.75% 300.00% 206.25% 140.62% 78.12% 75.00% 100.00%
P/EPS 7.60 7.15 5.92 5.67 5.72 7.04 10.90 -5.83%
  YoY % 6.29% 20.78% 4.41% -0.87% -18.75% -35.41% -
  Horiz. % 69.72% 65.60% 54.31% 52.02% 52.48% 64.59% 100.00%
EY 13.15 13.98 16.89 17.64 17.47 14.21 9.18 6.17%
  YoY % -5.94% -17.23% -4.25% 0.97% 22.94% 54.79% -
  Horiz. % 143.25% 152.29% 183.99% 192.16% 190.30% 154.79% 100.00%
DY 2.26 0.00 1.93 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.10% 0.00% 100.00% - - - -
P/NAPS 1.24 1.09 0.88 0.62 0.36 0.34 0.45 18.39%
  YoY % 13.76% 23.86% 41.94% 72.22% 5.88% -24.44% -
  Horiz. % 275.56% 242.22% 195.56% 137.78% 80.00% 75.56% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 27/02/14 22/02/13 27/02/12 25/02/11 -
Price 1.3200 0.9600 0.9950 1.4000 0.5450 0.5300 0.5750 -
P/RPS 1.23 1.00 0.95 0.58 0.24 0.27 0.31 25.80%
  YoY % 23.00% 5.26% 63.79% 141.67% -11.11% -12.90% -
  Horiz. % 396.77% 322.58% 306.45% 187.10% 77.42% 87.10% 100.00%
P/EPS 8.51 7.42 8.54 7.42 5.38 7.93 10.44 -3.35%
  YoY % 14.69% -13.11% 15.09% 37.92% -32.16% -24.04% -
  Horiz. % 81.51% 71.07% 81.80% 71.07% 51.53% 75.96% 100.00%
EY 11.76 13.47 11.71 13.49 18.59 12.60 9.58 3.47%
  YoY % -12.69% 15.03% -13.19% -27.43% 47.54% 31.52% -
  Horiz. % 122.76% 140.61% 122.23% 140.81% 194.05% 131.52% 100.00%
DY 2.02 0.00 1.34 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.75% 0.00% 100.00% - - - -
P/NAPS 1.39 1.13 1.28 0.81 0.34 0.38 0.44 21.11%
  YoY % 23.01% -11.72% 58.02% 138.24% -10.53% -13.64% -
  Horiz. % 315.91% 256.82% 290.91% 184.09% 77.27% 86.36% 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