Highlights

[OKA] YoY Quarter Result on 2012-06-30 [#1]

Stock [OKA]: OKA CORP BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     22.38%    YoY -     68.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 36,921 39,257 35,359 37,393 29,320 28,201 26,526 5.66%
  YoY % -5.95% 11.02% -5.44% 27.53% 3.97% 6.31% -
  Horiz. % 139.19% 147.99% 133.30% 140.97% 110.53% 106.31% 100.00%
PBT 4,914 4,404 3,962 3,253 1,651 489 1,774 18.50%
  YoY % 11.58% 11.16% 21.80% 97.03% 237.63% -72.44% -
  Horiz. % 277.00% 248.25% 223.34% 183.37% 93.07% 27.56% 100.00%
Tax -1,338 -1,341 -1,090 -885 -244 -188 -484 18.46%
  YoY % 0.22% -23.03% -23.16% -262.70% -29.79% 61.16% -
  Horiz. % 276.45% 277.07% 225.21% 182.85% 50.41% 38.84% 100.00%
NP 3,576 3,063 2,872 2,368 1,407 301 1,290 18.51%
  YoY % 16.75% 6.65% 21.28% 68.30% 367.44% -76.67% -
  Horiz. % 277.21% 237.44% 222.64% 183.57% 109.07% 23.33% 100.00%
NP to SH 3,576 3,063 2,872 2,368 1,407 301 1,290 18.51%
  YoY % 16.75% 6.65% 21.28% 68.30% 367.44% -76.67% -
  Horiz. % 277.21% 237.44% 222.64% 183.57% 109.07% 23.33% 100.00%
Tax Rate 27.23 % 30.45 % 27.51 % 27.21 % 14.78 % 38.45 % 27.28 % -0.03%
  YoY % -10.57% 10.69% 1.10% 84.10% -61.56% 40.95% -
  Horiz. % 99.82% 111.62% 100.84% 99.74% 54.18% 140.95% 100.00%
Total Cost 33,345 36,194 32,487 35,025 27,913 27,900 25,236 4.75%
  YoY % -7.87% 11.41% -7.25% 25.48% 0.05% 10.56% -
  Horiz. % 132.13% 143.42% 128.73% 138.79% 110.61% 110.56% 100.00%
Net Worth 125,937 113,489 100,339 95,918 84,179 78,861 78,599 8.17%
  YoY % 10.97% 13.11% 4.61% 13.95% 6.74% 0.33% -
  Horiz. % 160.23% 144.39% 127.66% 122.03% 107.10% 100.33% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 125,937 113,489 100,339 95,918 84,179 78,861 78,599 8.17%
  YoY % 10.97% 13.11% 4.61% 13.95% 6.74% 0.33% -
  Horiz. % 160.23% 144.39% 127.66% 122.03% 107.10% 100.33% 100.00%
NOSH 155,478 122,031 60,083 59,949 60,128 60,200 59,999 17.19%
  YoY % 27.41% 103.10% 0.22% -0.30% -0.12% 0.33% -
  Horiz. % 259.13% 203.39% 100.14% 99.92% 100.21% 100.33% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.69 % 7.80 % 8.12 % 6.33 % 4.80 % 1.07 % 4.86 % 12.18%
  YoY % 24.23% -3.94% 28.28% 31.87% 348.60% -77.98% -
  Horiz. % 199.38% 160.49% 167.08% 130.25% 98.77% 22.02% 100.00%
ROE 2.84 % 2.70 % 2.86 % 2.47 % 1.67 % 0.38 % 1.64 % 9.58%
  YoY % 5.19% -5.59% 15.79% 47.90% 339.47% -76.83% -
  Horiz. % 173.17% 164.63% 174.39% 150.61% 101.83% 23.17% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.75 32.17 58.85 62.37 48.76 46.85 44.21 -9.83%
  YoY % -26.17% -45.34% -5.64% 27.91% 4.08% 5.97% -
  Horiz. % 53.72% 72.77% 133.11% 141.08% 110.29% 105.97% 100.00%
EPS 2.30 2.51 4.78 3.95 2.34 0.50 2.15 1.13%
  YoY % -8.37% -47.49% 21.01% 68.80% 368.00% -76.74% -
  Horiz. % 106.98% 116.74% 222.33% 183.72% 108.84% 23.26% 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 0.8100 0.9300 1.6700 1.6000 1.4000 1.3100 1.3100 -7.70%
  YoY % -12.90% -44.31% 4.37% 14.29% 6.87% 0.00% -
  Horiz. % 61.83% 70.99% 127.48% 122.14% 106.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.05 16.00 14.41 15.24 11.95 11.49 10.81 5.67%
  YoY % -5.94% 11.03% -5.45% 27.53% 4.00% 6.29% -
  Horiz. % 139.22% 148.01% 133.30% 140.98% 110.55% 106.29% 100.00%
EPS 1.46 1.25 1.17 0.96 0.57 0.12 0.53 18.39%
  YoY % 16.80% 6.84% 21.87% 68.42% 375.00% -77.36% -
  Horiz. % 275.47% 235.85% 220.75% 181.13% 107.55% 22.64% 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 0.5132 0.4625 0.4089 0.3909 0.3430 0.3214 0.3203 8.17%
  YoY % 10.96% 13.11% 4.60% 13.97% 6.72% 0.34% -
  Horiz. % 160.22% 144.40% 127.66% 122.04% 107.09% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.8300 1.0200 0.6200 0.5400 0.6300 0.6100 0.4900 -
P/RPS 3.50 3.17 1.05 0.87 1.29 1.30 1.11 21.08%
  YoY % 10.41% 201.90% 20.69% -32.56% -0.77% 17.12% -
  Horiz. % 315.32% 285.59% 94.59% 78.38% 116.22% 117.12% 100.00%
P/EPS 36.09 40.64 12.97 13.67 26.92 122.00 22.79 7.96%
  YoY % -11.20% 213.34% -5.12% -49.22% -77.93% 435.32% -
  Horiz. % 158.36% 178.32% 56.91% 59.98% 118.12% 535.32% 100.00%
EY 2.77 2.46 7.71 7.31 3.71 0.82 4.39 -7.38%
  YoY % 12.60% -68.09% 5.47% 97.04% 352.44% -81.32% -
  Horiz. % 63.10% 56.04% 175.63% 166.51% 84.51% 18.68% 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 1.02 1.10 0.37 0.34 0.45 0.47 0.37 18.40%
  YoY % -7.27% 197.30% 8.82% -24.44% -4.26% 27.03% -
  Horiz. % 275.68% 297.30% 100.00% 91.89% 121.62% 127.03% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 0.7450 1.2900 0.6650 0.6200 0.5600 0.6400 0.6800 -
P/RPS 3.14 4.01 1.13 0.99 1.15 1.37 1.54 12.60%
  YoY % -21.70% 254.87% 14.14% -13.91% -16.06% -11.04% -
  Horiz. % 203.90% 260.39% 73.38% 64.29% 74.68% 88.96% 100.00%
P/EPS 32.39 51.39 13.91 15.70 23.93 128.00 31.63 0.40%
  YoY % -36.97% 269.45% -11.40% -34.39% -81.30% 304.68% -
  Horiz. % 102.40% 162.47% 43.98% 49.64% 75.66% 404.68% 100.00%
EY 3.09 1.95 7.19 6.37 4.18 0.78 3.16 -0.37%
  YoY % 58.46% -72.88% 12.87% 52.39% 435.90% -75.32% -
  Horiz. % 97.78% 61.71% 227.53% 201.58% 132.28% 24.68% 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 0.92 1.39 0.40 0.39 0.40 0.49 0.52 9.97%
  YoY % -33.81% 247.50% 2.56% -2.50% -18.37% -5.77% -
  Horiz. % 176.92% 267.31% 76.92% 75.00% 76.92% 94.23% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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!
PARTNERS & BROKERS