[OKA] YoY Cumulative Quarter Result on 2019-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 94,032 97,485 107,589 128,618 112,192 119,788 108,087 -2.29% YoY % -3.54% -9.39% -16.35% 14.64% -6.34% 10.83% - Horiz. % 87.00% 90.19% 99.54% 118.99% 103.80% 110.83% 100.00%
PBT 13,281 10,931 21,740 25,673 20,455 18,432 11,890 1.86% YoY % 21.50% -49.72% -15.32% 25.51% 10.98% 55.02% - Horiz. % 111.70% 91.93% 182.84% 215.92% 172.04% 155.02% 100.00%
Tax -3,344 -2,545 -4,629 -7,122 -5,340 -5,119 -3,388 -0.22% YoY % -31.39% 45.02% 35.00% -33.37% -4.32% -51.09% - Horiz. % 98.70% 75.12% 136.63% 210.21% 157.62% 151.09% 100.00%
NP 9,937 8,386 17,111 18,551 15,115 13,313 8,502 2.63% YoY % 18.50% -50.99% -7.76% 22.73% 13.54% 56.59% - Horiz. % 116.88% 98.64% 201.26% 218.20% 177.78% 156.59% 100.00%
NP to SH 9,937 8,386 17,111 18,551 15,115 13,313 8,502 2.63% YoY % 18.50% -50.99% -7.76% 22.73% 13.54% 56.59% - Horiz. % 116.88% 98.64% 201.26% 218.20% 177.78% 156.59% 100.00%
Tax Rate 25.18 % 23.28 % 21.29 % 27.74 % 26.11 % 27.77 % 28.49 % -2.04% YoY % 8.16% 9.35% -23.25% 6.24% -5.98% -2.53% - Horiz. % 88.38% 81.71% 74.73% 97.37% 91.65% 97.47% 100.00%
Total Cost 84,095 89,099 90,478 110,067 97,077 106,475 99,585 -2.78% YoY % -5.62% -1.52% -17.80% 13.38% -8.83% 6.92% - Horiz. % 84.45% 89.47% 90.86% 110.53% 97.48% 106.92% 100.00%
Net Worth 179,138 184,046 163,552 151,404 132,451 118,811 103,873 9.50% YoY % -2.67% 12.53% 8.02% 14.31% 11.48% 14.38% - Horiz. % 172.46% 177.18% 157.45% 145.76% 127.51% 114.38% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,907 4,417 3,271 3,187 - 1,523 - - YoY % 11.11% 35.04% 2.62% 0.00% 0.00% 0.00% - Horiz. % 322.20% 289.98% 214.74% 209.26% 0.00% 100.00% -
Div Payout % 49.39 % 52.67 % 19.12 % 17.18 % - % 11.44 % - % - YoY % -6.23% 175.47% 11.29% 0.00% 0.00% 0.00% - Horiz. % 431.73% 460.40% 167.13% 150.17% 0.00% 100.00% -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 179,138 184,046 163,552 151,404 132,451 118,811 103,873 9.50% YoY % -2.67% 12.53% 8.02% 14.31% 11.48% 14.38% - Horiz. % 172.46% 177.18% 157.45% 145.76% 127.51% 114.38% 100.00%
NOSH 245,395 245,395 163,552 159,372 155,824 152,322 60,042 26.43% YoY % 0.00% 50.04% 2.62% 2.28% 2.30% 153.69% - Horiz. % 408.70% 408.70% 272.39% 265.43% 259.52% 253.69% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.57 % 8.60 % 15.90 % 14.42 % 13.47 % 11.11 % 7.87 % 5.04% YoY % 22.91% -45.91% 10.26% 7.05% 21.24% 41.17% - Horiz. % 134.31% 109.28% 202.03% 183.23% 171.16% 141.17% 100.00%
ROE 5.55 % 4.56 % 10.46 % 12.25 % 11.41 % 11.21 % 8.18 % -6.26% YoY % 21.71% -56.41% -14.61% 7.36% 1.78% 37.04% - Horiz. % 67.85% 55.75% 127.87% 149.76% 139.49% 137.04% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 38.32 39.73 65.78 80.70 72.00 78.64 180.02 -22.72% YoY % -3.55% -39.60% -18.49% 12.08% -8.44% -56.32% - Horiz. % 21.29% 22.07% 36.54% 44.83% 40.00% 43.68% 100.00%
EPS 4.05 3.42 10.46 11.64 9.70 8.74 14.16 -18.82% YoY % 18.42% -67.30% -10.14% 20.00% 10.98% -38.28% - Horiz. % 28.60% 24.15% 73.87% 82.20% 68.50% 61.72% 100.00%
DPS 2.00 1.80 2.00 2.00 0.00 1.00 0.00 - YoY % 11.11% -10.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 180.00% 200.00% 200.00% 0.00% 100.00% -
NAPS 0.7300 0.7500 1.0000 0.9500 0.8500 0.7800 1.7300 -13.39% YoY % -2.67% -25.00% 5.26% 11.76% 8.97% -54.91% - Horiz. % 42.20% 43.35% 57.80% 54.91% 49.13% 45.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 38.32 39.73 43.84 52.41 45.72 48.81 44.05 -2.29% YoY % -3.55% -9.38% -16.35% 14.63% -6.33% 10.81% - Horiz. % 86.99% 90.19% 99.52% 118.98% 103.79% 110.81% 100.00%
EPS 4.05 3.42 6.97 7.56 6.16 5.43 3.46 2.66% YoY % 18.42% -50.93% -7.80% 22.73% 13.44% 56.94% - Horiz. % 117.05% 98.84% 201.45% 218.50% 178.03% 156.94% 100.00%
DPS 2.00 1.80 1.33 1.30 0.00 0.62 0.00 - YoY % 11.11% 35.34% 2.31% 0.00% 0.00% 0.00% - Horiz. % 322.58% 290.32% 214.52% 209.68% 0.00% 100.00% -
NAPS 0.7300 0.7500 0.6665 0.6170 0.5397 0.4842 0.4233 9.50% YoY % -2.67% 12.53% 8.02% 14.32% 11.46% 14.39% - Horiz. % 172.45% 177.18% 157.45% 145.76% 127.50% 114.39% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7250 0.5950 1.6400 1.1800 0.9250 0.6900 1.0700 -
P/RPS 1.89 1.50 2.49 1.46 1.28 0.88 0.59 21.40% YoY % 26.00% -39.76% 70.55% 14.06% 45.45% 49.15% - Horiz. % 320.34% 254.24% 422.03% 247.46% 216.95% 149.15% 100.00%
P/EPS 17.90 17.41 15.68 10.14 9.54 7.89 7.56 15.44% YoY % 2.81% 11.03% 54.64% 6.29% 20.91% 4.37% - Horiz. % 236.77% 230.29% 207.41% 134.13% 126.19% 104.37% 100.00%
EY 5.59 5.74 6.38 9.86 10.49 12.67 13.23 -13.37% YoY % -2.61% -10.03% -35.29% -6.01% -17.21% -4.23% - Horiz. % 42.25% 43.39% 48.22% 74.53% 79.29% 95.77% 100.00%
DY 2.76 3.03 1.22 1.69 0.00 1.45 0.00 - YoY % -8.91% 148.36% -27.81% 0.00% 0.00% 0.00% - Horiz. % 190.34% 208.97% 84.14% 116.55% 0.00% 100.00% -
P/NAPS 0.99 0.79 1.64 1.24 1.09 0.88 0.62 8.11% YoY % 25.32% -51.83% 32.26% 13.76% 23.86% 41.94% - Horiz. % 159.68% 127.42% 264.52% 200.00% 175.81% 141.94% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 25/02/19 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 -
Price 0.7100 0.6400 1.5100 1.3200 0.9600 0.9950 1.4000 -
P/RPS 1.85 1.61 2.30 1.64 1.33 1.27 0.78 15.47% YoY % 14.91% -30.00% 40.24% 23.31% 4.72% 62.82% - Horiz. % 237.18% 206.41% 294.87% 210.26% 170.51% 162.82% 100.00%
P/EPS 17.53 18.73 14.43 11.34 9.90 11.38 9.89 10.00% YoY % -6.41% 29.80% 27.25% 14.55% -13.01% 15.07% - Horiz. % 177.25% 189.38% 145.90% 114.66% 100.10% 115.07% 100.00%
EY 5.70 5.34 6.93 8.82 10.10 8.78 10.11 -9.11% YoY % 6.74% -22.94% -21.43% -12.67% 15.03% -13.16% - Horiz. % 56.38% 52.82% 68.55% 87.24% 99.90% 86.84% 100.00%
DY 2.82 2.81 1.32 1.52 0.00 1.01 0.00 - YoY % 0.36% 112.88% -13.16% 0.00% 0.00% 0.00% - Horiz. % 279.21% 278.22% 130.69% 150.50% 0.00% 100.00% -
P/NAPS 0.97 0.85 1.51 1.39 1.13 1.28 0.81 3.05% YoY % 14.12% -43.71% 8.63% 23.01% -11.72% 58.02% - Horiz. % 119.75% 104.94% 186.42% 171.60% 139.51% 158.02% 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.
Comment
3Q 2020 Results.pdf 
