Highlights

[OKA] YoY Quarter Result on 2012-09-30 [#2]


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 37,555 41,650 35,811 33,540 29,072 27,638 26,004 6.31%
  YoY % -9.83% 16.31% 6.77% 15.37% 5.19% 6.28% -
  Horiz. % 144.42% 160.17% 137.71% 128.98% 111.80% 106.28% 100.00%
PBT 8,502 6,863 3,824 1,608 926 1,551 1,435 34.50%
  YoY % 23.88% 79.47% 137.81% 73.65% -40.30% 8.08% -
  Horiz. % 592.47% 478.26% 266.48% 112.06% 64.53% 108.08% 100.00%
Tax -2,289 -1,812 -1,083 -962 -367 -389 -237 45.91%
  YoY % -26.32% -67.31% -12.58% -162.13% 5.66% -64.14% -
  Horiz. % 965.82% 764.56% 456.96% 405.91% 154.85% 164.14% 100.00%
NP 6,213 5,051 2,741 646 559 1,162 1,198 31.55%
  YoY % 23.01% 84.28% 324.30% 15.56% -51.89% -3.01% -
  Horiz. % 518.61% 421.62% 228.80% 53.92% 46.66% 96.99% 100.00%
NP to SH 6,213 5,051 2,741 646 559 1,162 1,198 31.55%
  YoY % 23.01% 84.28% 324.30% 15.56% -51.89% -3.01% -
  Horiz. % 518.61% 421.62% 228.80% 53.92% 46.66% 96.99% 100.00%
Tax Rate 26.92 % 26.40 % 28.32 % 59.83 % 39.63 % 25.08 % 16.52 % 8.47%
  YoY % 1.97% -6.78% -52.67% 50.97% 58.01% 51.82% -
  Horiz. % 162.95% 159.81% 171.43% 362.17% 239.89% 151.82% 100.00%
Total Cost 31,342 36,599 33,070 32,894 28,513 26,476 24,806 3.97%
  YoY % -14.36% 10.67% 0.54% 15.36% 7.69% 6.73% -
  Horiz. % 126.35% 147.54% 133.31% 132.61% 114.94% 106.73% 100.00%
Net Worth 132,357 118,059 103,162 96,301 84,751 79,662 79,667 8.82%
  YoY % 12.11% 14.44% 7.12% 13.63% 6.39% -0.01% -
  Horiz. % 166.14% 148.19% 129.49% 120.88% 106.38% 99.99% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,335 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 37.59 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 132,357 118,059 103,162 96,301 84,751 79,662 79,667 8.82%
  YoY % 12.11% 14.44% 7.12% 13.63% 6.39% -0.01% -
  Horiz. % 166.14% 148.19% 129.49% 120.88% 106.38% 99.99% 100.00%
NOSH 155,714 121,710 59,978 59,814 60,107 59,896 59,900 17.25%
  YoY % 27.94% 102.93% 0.27% -0.49% 0.35% -0.01% -
  Horiz. % 259.96% 203.19% 100.13% 99.86% 100.35% 99.99% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.54 % 12.13 % 7.65 % 1.93 % 1.92 % 4.20 % 4.61 % 23.72%
  YoY % 36.36% 58.56% 296.37% 0.52% -54.29% -8.89% -
  Horiz. % 358.79% 263.12% 165.94% 41.87% 41.65% 91.11% 100.00%
ROE 4.69 % 4.28 % 2.66 % 0.67 % 0.66 % 1.46 % 1.50 % 20.91%
  YoY % 9.58% 60.90% 297.01% 1.52% -54.79% -2.67% -
  Horiz. % 312.67% 285.33% 177.33% 44.67% 44.00% 97.33% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.12 34.22 59.71 56.07 48.37 46.14 43.41 -9.33%
  YoY % -29.51% -42.69% 6.49% 15.92% 4.83% 6.29% -
  Horiz. % 55.56% 78.83% 137.55% 129.16% 111.43% 106.29% 100.00%
EPS 3.99 4.15 4.57 1.08 0.93 1.94 2.00 12.19%
  YoY % -3.86% -9.19% 323.15% 16.13% -52.06% -3.00% -
  Horiz. % 199.50% 207.50% 228.50% 54.00% 46.50% 97.00% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.8500 0.9700 1.7200 1.6100 1.4100 1.3300 1.3300 -7.19%
  YoY % -12.37% -43.60% 6.83% 14.18% 6.02% 0.00% -
  Horiz. % 63.91% 72.93% 129.32% 121.05% 106.02% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.30 16.97 14.59 13.67 11.85 11.26 10.60 6.30%
  YoY % -9.84% 16.31% 6.73% 15.36% 5.24% 6.23% -
  Horiz. % 144.34% 160.09% 137.64% 128.96% 111.79% 106.23% 100.00%
EPS 2.53 2.06 1.12 0.26 0.23 0.47 0.49 31.45%
  YoY % 22.82% 83.93% 330.77% 13.04% -51.06% -4.08% -
  Horiz. % 516.33% 420.41% 228.57% 53.06% 46.94% 95.92% 100.00%
DPS 0.95 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. % 100.00% - - - - - -
NAPS 0.5394 0.4811 0.4204 0.3924 0.3454 0.3246 0.3246 8.83%
  YoY % 12.12% 14.44% 7.14% 13.61% 6.41% 0.00% -
  Horiz. % 166.17% 148.21% 129.51% 120.89% 106.41% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.8400 1.2300 0.7350 0.6300 0.5300 0.6400 0.7000 -
P/RPS 3.48 3.59 1.23 1.12 1.10 1.39 1.61 13.70%
  YoY % -3.06% 191.87% 9.82% 1.82% -20.86% -13.66% -
  Horiz. % 216.15% 222.98% 76.40% 69.57% 68.32% 86.34% 100.00%
P/EPS 21.05 29.64 16.08 58.33 56.99 32.99 35.00 -8.12%
  YoY % -28.98% 84.33% -72.43% 2.35% 72.75% -5.74% -
  Horiz. % 60.14% 84.69% 45.94% 166.66% 162.83% 94.26% 100.00%
EY 4.75 3.37 6.22 1.71 1.75 3.03 2.86 8.82%
  YoY % 40.95% -45.82% 263.74% -2.29% -42.24% 5.94% -
  Horiz. % 166.08% 117.83% 217.48% 59.79% 61.19% 105.94% 100.00%
DY 1.79 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. % 100.00% - - - - - -
P/NAPS 0.99 1.27 0.43 0.39 0.38 0.48 0.53 10.97%
  YoY % -22.05% 195.35% 10.26% 2.63% -20.83% -9.43% -
  Horiz. % 186.79% 239.62% 81.13% 73.58% 71.70% 90.57% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 26/11/14 22/11/13 30/11/12 25/11/11 26/11/10 20/11/09 -
Price 0.9550 0.8700 0.7050 0.5900 0.5800 0.6300 0.6200 -
P/RPS 3.96 2.54 1.18 1.05 1.20 1.37 1.43 18.49%
  YoY % 55.91% 115.25% 12.38% -12.50% -12.41% -4.20% -
  Horiz. % 276.92% 177.62% 82.52% 73.43% 83.92% 95.80% 100.00%
P/EPS 23.93 20.96 15.43 54.63 62.37 32.47 31.00 -4.22%
  YoY % 14.17% 35.84% -71.76% -12.41% 92.08% 4.74% -
  Horiz. % 77.19% 67.61% 49.77% 176.23% 201.19% 104.74% 100.00%
EY 4.18 4.77 6.48 1.83 1.60 3.08 3.23 4.39%
  YoY % -12.37% -26.39% 254.10% 14.38% -48.05% -4.64% -
  Horiz. % 129.41% 147.68% 200.62% 56.66% 49.54% 95.36% 100.00%
DY 1.57 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. % 100.00% - - - - - -
P/NAPS 1.12 0.90 0.41 0.37 0.41 0.47 0.47 15.56%
  YoY % 24.44% 119.51% 10.81% -9.76% -12.77% 0.00% -
  Horiz. % 238.30% 191.49% 87.23% 78.72% 87.23% 100.00% 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
 
 

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