Highlights

[OKA] YoY Quarter Result on 2014-09-30 [#2]

Stock [OKA]: OKA CORP BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     64.90%    YoY -     84.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 36,084 40,802 37,555 41,650 35,811 33,540 29,072 3.66%
  YoY % -11.56% 8.65% -9.83% 16.31% 6.77% 15.37% -
  Horiz. % 124.12% 140.35% 129.18% 143.26% 123.18% 115.37% 100.00%
PBT 8,738 9,119 8,502 6,863 3,824 1,608 926 45.32%
  YoY % -4.18% 7.26% 23.88% 79.47% 137.81% 73.65% -
  Horiz. % 943.63% 984.77% 918.14% 741.14% 412.96% 173.65% 100.00%
Tax -2,239 -2,614 -2,289 -1,812 -1,083 -962 -367 35.14%
  YoY % 14.35% -14.20% -26.32% -67.31% -12.58% -162.13% -
  Horiz. % 610.08% 712.26% 623.71% 493.73% 295.10% 262.13% 100.00%
NP 6,499 6,505 6,213 5,051 2,741 646 559 50.46%
  YoY % -0.09% 4.70% 23.01% 84.28% 324.30% 15.56% -
  Horiz. % 1,162.61% 1,163.69% 1,111.45% 903.58% 490.34% 115.56% 100.00%
NP to SH 6,499 6,505 6,213 5,051 2,741 646 559 50.46%
  YoY % -0.09% 4.70% 23.01% 84.28% 324.30% 15.56% -
  Horiz. % 1,162.61% 1,163.69% 1,111.45% 903.58% 490.34% 115.56% 100.00%
Tax Rate 25.62 % 28.67 % 26.92 % 26.40 % 28.32 % 59.83 % 39.63 % -7.01%
  YoY % -10.64% 6.50% 1.97% -6.78% -52.67% 50.97% -
  Horiz. % 64.65% 72.34% 67.93% 66.62% 71.46% 150.97% 100.00%
Total Cost 29,585 34,297 31,342 36,599 33,070 32,894 28,513 0.62%
  YoY % -13.74% 9.43% -14.36% 10.67% 0.54% 15.36% -
  Horiz. % 103.76% 120.29% 109.92% 128.36% 115.98% 115.36% 100.00%
Net Worth 163,291 151,094 132,357 118,059 103,162 96,301 84,751 11.54%
  YoY % 8.07% 14.16% 12.11% 14.44% 7.12% 13.63% -
  Horiz. % 192.67% 178.28% 156.17% 139.30% 121.72% 113.63% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 2,335 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 37.59 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 163,291 151,094 132,357 118,059 103,162 96,301 84,751 11.54%
  YoY % 8.07% 14.16% 12.11% 14.44% 7.12% 13.63% -
  Horiz. % 192.67% 178.28% 156.17% 139.30% 121.72% 113.63% 100.00%
NOSH 163,291 159,046 155,714 121,710 59,978 59,814 60,107 18.11%
  YoY % 2.67% 2.14% 27.94% 102.93% 0.27% -0.49% -
  Horiz. % 271.67% 264.60% 259.06% 202.49% 99.78% 99.51% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 18.01 % 15.94 % 16.54 % 12.13 % 7.65 % 1.93 % 1.92 % 45.17%
  YoY % 12.99% -3.63% 36.36% 58.56% 296.37% 0.52% -
  Horiz. % 938.02% 830.21% 861.46% 631.77% 398.44% 100.52% 100.00%
ROE 3.98 % 4.31 % 4.69 % 4.28 % 2.66 % 0.67 % 0.66 % 34.88%
  YoY % -7.66% -8.10% 9.58% 60.90% 297.01% 1.52% -
  Horiz. % 603.03% 653.03% 710.61% 648.48% 403.03% 101.52% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.10 25.65 24.12 34.22 59.71 56.07 48.37 -12.23%
  YoY % -13.84% 6.34% -29.51% -42.69% 6.49% 15.92% -
  Horiz. % 45.69% 53.03% 49.87% 70.75% 123.44% 115.92% 100.00%
EPS 3.98 4.09 3.99 4.15 4.57 1.08 0.93 27.39%
  YoY % -2.69% 2.51% -3.86% -9.19% 323.15% 16.13% -
  Horiz. % 427.96% 439.78% 429.03% 446.24% 491.40% 116.13% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.0000 0.9500 0.8500 0.9700 1.7200 1.6100 1.4100 -5.56%
  YoY % 5.26% 11.76% -12.37% -43.60% 6.83% 14.18% -
  Horiz. % 70.92% 67.38% 60.28% 68.79% 121.99% 114.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 14.70 16.63 15.30 16.97 14.59 13.67 11.85 3.65%
  YoY % -11.61% 8.69% -9.84% 16.31% 6.73% 15.36% -
  Horiz. % 124.05% 140.34% 129.11% 143.21% 123.12% 115.36% 100.00%
EPS 2.65 2.65 2.53 2.06 1.12 0.26 0.23 50.23%
  YoY % 0.00% 4.74% 22.82% 83.93% 330.77% 13.04% -
  Horiz. % 1,152.17% 1,152.17% 1,100.00% 895.65% 486.96% 113.04% 100.00%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6654 0.6157 0.5394 0.4811 0.4204 0.3924 0.3454 11.54%
  YoY % 8.07% 14.15% 12.12% 14.44% 7.14% 13.61% -
  Horiz. % 192.65% 178.26% 156.17% 139.29% 121.71% 113.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.6600 1.2900 0.8400 1.2300 0.7350 0.6300 0.5300 -
P/RPS 7.51 5.03 3.48 3.59 1.23 1.12 1.10 37.69%
  YoY % 49.30% 44.54% -3.06% 191.87% 9.82% 1.82% -
  Horiz. % 682.73% 457.27% 316.36% 326.36% 111.82% 101.82% 100.00%
P/EPS 41.71 31.54 21.05 29.64 16.08 58.33 56.99 -5.06%
  YoY % 32.24% 49.83% -28.98% 84.33% -72.43% 2.35% -
  Horiz. % 73.19% 55.34% 36.94% 52.01% 28.22% 102.35% 100.00%
EY 2.40 3.17 4.75 3.37 6.22 1.71 1.75 5.40%
  YoY % -24.29% -33.26% 40.95% -45.82% 263.74% -2.29% -
  Horiz. % 137.14% 181.14% 271.43% 192.57% 355.43% 97.71% 100.00%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.66 1.36 0.99 1.27 0.43 0.39 0.38 27.83%
  YoY % 22.06% 37.37% -22.05% 195.35% 10.26% 2.63% -
  Horiz. % 436.84% 357.89% 260.53% 334.21% 113.16% 102.63% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 25/11/16 23/11/15 26/11/14 22/11/13 30/11/12 25/11/11 -
Price 1.5800 1.1800 0.9550 0.8700 0.7050 0.5900 0.5800 -
P/RPS 7.15 4.60 3.96 2.54 1.18 1.05 1.20 34.61%
  YoY % 55.43% 16.16% 55.91% 115.25% 12.38% -12.50% -
  Horiz. % 595.83% 383.33% 330.00% 211.67% 98.33% 87.50% 100.00%
P/EPS 39.70 28.85 23.93 20.96 15.43 54.63 62.37 -7.25%
  YoY % 37.61% 20.56% 14.17% 35.84% -71.76% -12.41% -
  Horiz. % 63.65% 46.26% 38.37% 33.61% 24.74% 87.59% 100.00%
EY 2.52 3.47 4.18 4.77 6.48 1.83 1.60 7.86%
  YoY % -27.38% -16.99% -12.37% -26.39% 254.10% 14.38% -
  Horiz. % 157.50% 216.88% 261.25% 298.12% 405.00% 114.37% 100.00%
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.58 1.24 1.12 0.90 0.41 0.37 0.41 25.19%
  YoY % 27.42% 10.71% 24.44% 119.51% 10.81% -9.76% -
  Horiz. % 385.37% 302.44% 273.17% 219.51% 100.00% 90.24% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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