Highlights

[OKA] YoY 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 -     -60.27%    YoY -     -51.89%
Quarter Report


View:


Show?  YoY % Horiz. %

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 41,650 35,811 33,540 29,072 27,638 26,004 29,177 6.11%
  YoY % 16.31% 6.77% 15.37% 5.19% 6.28% -10.88% -
  Horiz. % 142.75% 122.74% 114.95% 99.64% 94.73% 89.12% 100.00%
PBT 6,863 3,824 1,608 926 1,551 1,435 1,261 32.61%
  YoY % 79.47% 137.81% 73.65% -40.30% 8.08% 13.80% -
  Horiz. % 544.25% 303.25% 127.52% 73.43% 123.00% 113.80% 100.00%
Tax -1,812 -1,083 -962 -367 -389 -237 -216 42.52%
  YoY % -67.31% -12.58% -162.13% 5.66% -64.14% -9.72% -
  Horiz. % 838.89% 501.39% 445.37% 169.91% 180.09% 109.72% 100.00%
NP 5,051 2,741 646 559 1,162 1,198 1,045 30.01%
  YoY % 84.28% 324.30% 15.56% -51.89% -3.01% 14.64% -
  Horiz. % 483.35% 262.30% 61.82% 53.49% 111.20% 114.64% 100.00%
NP to SH 5,051 2,741 646 559 1,162 1,198 1,045 30.01%
  YoY % 84.28% 324.30% 15.56% -51.89% -3.01% 14.64% -
  Horiz. % 483.35% 262.30% 61.82% 53.49% 111.20% 114.64% 100.00%
Tax Rate 26.40 % 28.32 % 59.83 % 39.63 % 25.08 % 16.52 % 17.13 % 7.47%
  YoY % -6.78% -52.67% 50.97% 58.01% 51.82% -3.56% -
  Horiz. % 154.12% 165.32% 349.27% 231.35% 146.41% 96.44% 100.00%
Total Cost 36,599 33,070 32,894 28,513 26,476 24,806 28,132 4.48%
  YoY % 10.67% 0.54% 15.36% 7.69% 6.73% -11.82% -
  Horiz. % 130.10% 117.55% 116.93% 101.35% 94.11% 88.18% 100.00%
Net Worth 118,059 103,162 96,301 84,751 79,662 79,667 76,873 7.41%
  YoY % 14.44% 7.12% 13.63% 6.39% -0.01% 3.63% -
  Horiz. % 153.58% 134.20% 125.27% 110.25% 103.63% 103.63% 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 118,059 103,162 96,301 84,751 79,662 79,667 76,873 7.41%
  YoY % 14.44% 7.12% 13.63% 6.39% -0.01% 3.63% -
  Horiz. % 153.58% 134.20% 125.27% 110.25% 103.63% 103.63% 100.00%
NOSH 121,710 59,978 59,814 60,107 59,896 59,900 60,057 12.49%
  YoY % 102.93% 0.27% -0.49% 0.35% -0.01% -0.26% -
  Horiz. % 202.66% 99.87% 99.60% 100.08% 99.73% 99.74% 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 12.13 % 7.65 % 1.93 % 1.92 % 4.20 % 4.61 % 3.58 % 22.54%
  YoY % 58.56% 296.37% 0.52% -54.29% -8.89% 28.77% -
  Horiz. % 338.83% 213.69% 53.91% 53.63% 117.32% 128.77% 100.00%
ROE 4.28 % 2.66 % 0.67 % 0.66 % 1.46 % 1.50 % 1.36 % 21.04%
  YoY % 60.90% 297.01% 1.52% -54.79% -2.67% 10.29% -
  Horiz. % 314.71% 195.59% 49.26% 48.53% 107.35% 110.29% 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 34.22 59.71 56.07 48.37 46.14 43.41 48.58 -5.67%
  YoY % -42.69% 6.49% 15.92% 4.83% 6.29% -10.64% -
  Horiz. % 70.44% 122.91% 115.42% 99.57% 94.98% 89.36% 100.00%
EPS 4.15 4.57 1.08 0.93 1.94 2.00 1.74 15.58%
  YoY % -9.19% 323.15% 16.13% -52.06% -3.00% 14.94% -
  Horiz. % 238.51% 262.64% 62.07% 53.45% 111.49% 114.94% 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 16.97 14.59 13.67 11.85 11.26 10.60 11.89 6.11%
  YoY % 16.31% 6.73% 15.36% 5.24% 6.23% -10.85% -
  Horiz. % 142.72% 122.71% 114.97% 99.66% 94.70% 89.15% 100.00%
EPS 2.06 1.12 0.26 0.23 0.47 0.49 0.43 29.82%
  YoY % 83.93% 330.77% 13.04% -51.06% -4.08% 13.95% -
  Horiz. % 479.07% 260.47% 60.47% 53.49% 109.30% 113.95% 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 0.4811 0.4204 0.3924 0.3454 0.3246 0.3246 0.3133 7.41%
  YoY % 14.44% 7.14% 13.61% 6.41% 0.00% 3.61% -
  Horiz. % 153.56% 134.18% 125.25% 110.25% 103.61% 103.61% 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 3.59 1.23 1.12 1.10 1.39 1.61 0.84 27.38%
  YoY % 191.87% 9.82% 1.82% -20.86% -13.66% 91.67% -
  Horiz. % 427.38% 146.43% 133.33% 130.95% 165.48% 191.67% 100.00%
P/EPS 29.64 16.08 58.33 56.99 32.99 35.00 23.56 3.90%
  YoY % 84.33% -72.43% 2.35% 72.75% -5.74% 48.56% -
  Horiz. % 125.81% 68.25% 247.58% 241.89% 140.03% 148.56% 100.00%
EY 3.37 6.22 1.71 1.75 3.03 2.86 4.24 -3.75%
  YoY % -45.82% 263.74% -2.29% -42.24% 5.94% -32.55% -
  Horiz. % 79.48% 146.70% 40.33% 41.27% 71.46% 67.45% 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 2.54 1.18 1.05 1.20 1.37 1.43 0.78 21.74%
  YoY % 115.25% 12.38% -12.50% -12.41% -4.20% 83.33% -
  Horiz. % 325.64% 151.28% 134.62% 153.85% 175.64% 183.33% 100.00%
P/EPS 20.96 15.43 54.63 62.37 32.47 31.00 21.84 -0.68%
  YoY % 35.84% -71.76% -12.41% 92.08% 4.74% 41.94% -
  Horiz. % 95.97% 70.65% 250.14% 285.58% 148.67% 141.94% 100.00%
EY 4.77 6.48 1.83 1.60 3.08 3.23 4.58 0.68%
  YoY % -26.39% 254.10% 14.38% -48.05% -4.64% -29.48% -
  Horiz. % 104.15% 141.48% 39.96% 34.93% 67.25% 70.52% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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