Highlights

[OKA] YoY Quarter Result on 2013-09-30 [#2]

Stock [OKA]: OKA CORP BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     -4.56%    YoY -     324.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 40,802 37,555 41,650 35,811 33,540 29,072 27,638 6.70%
  YoY % 8.65% -9.83% 16.31% 6.77% 15.37% 5.19% -
  Horiz. % 147.63% 135.88% 150.70% 129.57% 121.35% 105.19% 100.00%
PBT 9,119 8,502 6,863 3,824 1,608 926 1,551 34.31%
  YoY % 7.26% 23.88% 79.47% 137.81% 73.65% -40.30% -
  Horiz. % 587.94% 548.16% 442.49% 246.55% 103.68% 59.70% 100.00%
Tax -2,614 -2,289 -1,812 -1,083 -962 -367 -389 37.33%
  YoY % -14.20% -26.32% -67.31% -12.58% -162.13% 5.66% -
  Horiz. % 671.98% 588.43% 465.81% 278.41% 247.30% 94.34% 100.00%
NP 6,505 6,213 5,051 2,741 646 559 1,162 33.22%
  YoY % 4.70% 23.01% 84.28% 324.30% 15.56% -51.89% -
  Horiz. % 559.81% 534.68% 434.68% 235.89% 55.59% 48.11% 100.00%
NP to SH 6,505 6,213 5,051 2,741 646 559 1,162 33.22%
  YoY % 4.70% 23.01% 84.28% 324.30% 15.56% -51.89% -
  Horiz. % 559.81% 534.68% 434.68% 235.89% 55.59% 48.11% 100.00%
Tax Rate 28.67 % 26.92 % 26.40 % 28.32 % 59.83 % 39.63 % 25.08 % 2.25%
  YoY % 6.50% 1.97% -6.78% -52.67% 50.97% 58.01% -
  Horiz. % 114.31% 107.34% 105.26% 112.92% 238.56% 158.01% 100.00%
Total Cost 34,297 31,342 36,599 33,070 32,894 28,513 26,476 4.40%
  YoY % 9.43% -14.36% 10.67% 0.54% 15.36% 7.69% -
  Horiz. % 129.54% 118.38% 138.23% 124.91% 124.24% 107.69% 100.00%
Net Worth 151,094 132,357 118,059 103,162 96,301 84,751 79,662 11.25%
  YoY % 14.16% 12.11% 14.44% 7.12% 13.63% 6.39% -
  Horiz. % 189.67% 166.15% 148.20% 129.50% 120.89% 106.39% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 2,335 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 37.59 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 151,094 132,357 118,059 103,162 96,301 84,751 79,662 11.25%
  YoY % 14.16% 12.11% 14.44% 7.12% 13.63% 6.39% -
  Horiz. % 189.67% 166.15% 148.20% 129.50% 120.89% 106.39% 100.00%
NOSH 159,046 155,714 121,710 59,978 59,814 60,107 59,896 17.66%
  YoY % 2.14% 27.94% 102.93% 0.27% -0.49% 0.35% -
  Horiz. % 265.53% 259.97% 203.20% 100.14% 99.86% 100.35% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.94 % 16.54 % 12.13 % 7.65 % 1.93 % 1.92 % 4.20 % 24.87%
  YoY % -3.63% 36.36% 58.56% 296.37% 0.52% -54.29% -
  Horiz. % 379.52% 393.81% 288.81% 182.14% 45.95% 45.71% 100.00%
ROE 4.31 % 4.69 % 4.28 % 2.66 % 0.67 % 0.66 % 1.46 % 19.75%
  YoY % -8.10% 9.58% 60.90% 297.01% 1.52% -54.79% -
  Horiz. % 295.21% 321.23% 293.15% 182.19% 45.89% 45.21% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.65 24.12 34.22 59.71 56.07 48.37 46.14 -9.31%
  YoY % 6.34% -29.51% -42.69% 6.49% 15.92% 4.83% -
  Horiz. % 55.59% 52.28% 74.17% 129.41% 121.52% 104.83% 100.00%
EPS 4.09 3.99 4.15 4.57 1.08 0.93 1.94 13.22%
  YoY % 2.51% -3.86% -9.19% 323.15% 16.13% -52.06% -
  Horiz. % 210.82% 205.67% 213.92% 235.57% 55.67% 47.94% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9500 0.8500 0.9700 1.7200 1.6100 1.4100 1.3300 -5.45%
  YoY % 11.76% -12.37% -43.60% 6.83% 14.18% 6.02% -
  Horiz. % 71.43% 63.91% 72.93% 129.32% 121.05% 106.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 16.63 15.30 16.97 14.59 13.67 11.85 11.26 6.71%
  YoY % 8.69% -9.84% 16.31% 6.73% 15.36% 5.24% -
  Horiz. % 147.69% 135.88% 150.71% 129.57% 121.40% 105.24% 100.00%
EPS 2.65 2.53 2.06 1.12 0.26 0.23 0.47 33.38%
  YoY % 4.74% 22.82% 83.93% 330.77% 13.04% -51.06% -
  Horiz. % 563.83% 538.30% 438.30% 238.30% 55.32% 48.94% 100.00%
DPS 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6157 0.5394 0.4811 0.4204 0.3924 0.3454 0.3246 11.25%
  YoY % 14.15% 12.12% 14.44% 7.14% 13.61% 6.41% -
  Horiz. % 189.68% 166.17% 148.21% 129.51% 120.89% 106.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.2900 0.8400 1.2300 0.7350 0.6300 0.5300 0.6400 -
P/RPS 5.03 3.48 3.59 1.23 1.12 1.10 1.39 23.88%
  YoY % 44.54% -3.06% 191.87% 9.82% 1.82% -20.86% -
  Horiz. % 361.87% 250.36% 258.27% 88.49% 80.58% 79.14% 100.00%
P/EPS 31.54 21.05 29.64 16.08 58.33 56.99 32.99 -0.75%
  YoY % 49.83% -28.98% 84.33% -72.43% 2.35% 72.75% -
  Horiz. % 95.60% 63.81% 89.85% 48.74% 176.81% 172.75% 100.00%
EY 3.17 4.75 3.37 6.22 1.71 1.75 3.03 0.75%
  YoY % -33.26% 40.95% -45.82% 263.74% -2.29% -42.24% -
  Horiz. % 104.62% 156.77% 111.22% 205.28% 56.44% 57.76% 100.00%
DY 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.36 0.99 1.27 0.43 0.39 0.38 0.48 18.94%
  YoY % 37.37% -22.05% 195.35% 10.26% 2.63% -20.83% -
  Horiz. % 283.33% 206.25% 264.58% 89.58% 81.25% 79.17% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 23/11/15 26/11/14 22/11/13 30/11/12 25/11/11 26/11/10 -
Price 1.1800 0.9550 0.8700 0.7050 0.5900 0.5800 0.6300 -
P/RPS 4.60 3.96 2.54 1.18 1.05 1.20 1.37 22.35%
  YoY % 16.16% 55.91% 115.25% 12.38% -12.50% -12.41% -
  Horiz. % 335.77% 289.05% 185.40% 86.13% 76.64% 87.59% 100.00%
P/EPS 28.85 23.93 20.96 15.43 54.63 62.37 32.47 -1.95%
  YoY % 20.56% 14.17% 35.84% -71.76% -12.41% 92.08% -
  Horiz. % 88.85% 73.70% 64.55% 47.52% 168.25% 192.08% 100.00%
EY 3.47 4.18 4.77 6.48 1.83 1.60 3.08 2.01%
  YoY % -16.99% -12.37% -26.39% 254.10% 14.38% -48.05% -
  Horiz. % 112.66% 135.71% 154.87% 210.39% 59.42% 51.95% 100.00%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.24 1.12 0.90 0.41 0.37 0.41 0.47 17.53%
  YoY % 10.71% 24.44% 119.51% 10.81% -9.76% -12.77% -
  Horiz. % 263.83% 238.30% 191.49% 87.23% 78.72% 87.23% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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