Highlights

[OKA] YoY Quarter Result on 2015-09-30 [#2]

Stock [OKA]: OKA CORP BHD
Announcement Date 23-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     73.74%    YoY -     23.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 31,797 36,084 40,802 37,555 41,650 35,811 33,540 -0.89%
  YoY % -11.88% -11.56% 8.65% -9.83% 16.31% 6.77% -
  Horiz. % 94.80% 107.58% 121.65% 111.97% 124.18% 106.77% 100.00%
PBT 3,671 8,738 9,119 8,502 6,863 3,824 1,608 14.74%
  YoY % -57.99% -4.18% 7.26% 23.88% 79.47% 137.81% -
  Horiz. % 228.30% 543.41% 567.10% 528.73% 426.80% 237.81% 100.00%
Tax -633 -2,239 -2,614 -2,289 -1,812 -1,083 -962 -6.74%
  YoY % 71.73% 14.35% -14.20% -26.32% -67.31% -12.58% -
  Horiz. % 65.80% 232.74% 271.73% 237.94% 188.36% 112.58% 100.00%
NP 3,038 6,499 6,505 6,213 5,051 2,741 646 29.42%
  YoY % -53.25% -0.09% 4.70% 23.01% 84.28% 324.30% -
  Horiz. % 470.28% 1,006.04% 1,006.97% 961.76% 781.89% 424.30% 100.00%
NP to SH 3,038 6,499 6,505 6,213 5,051 2,741 646 29.42%
  YoY % -53.25% -0.09% 4.70% 23.01% 84.28% 324.30% -
  Horiz. % 470.28% 1,006.04% 1,006.97% 961.76% 781.89% 424.30% 100.00%
Tax Rate 17.24 % 25.62 % 28.67 % 26.92 % 26.40 % 28.32 % 59.83 % -18.72%
  YoY % -32.71% -10.64% 6.50% 1.97% -6.78% -52.67% -
  Horiz. % 28.81% 42.82% 47.92% 44.99% 44.13% 47.33% 100.00%
Total Cost 28,759 29,585 34,297 31,342 36,599 33,070 32,894 -2.21%
  YoY % -2.79% -13.74% 9.43% -14.36% 10.67% 0.54% -
  Horiz. % 87.43% 89.94% 104.27% 95.28% 111.26% 100.54% 100.00%
Net Worth 188,136 163,291 151,094 132,357 118,059 103,162 96,301 11.80%
  YoY % 15.22% 8.07% 14.16% 12.11% 14.44% 7.12% -
  Horiz. % 195.36% 169.56% 156.90% 137.44% 122.59% 107.12% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 2,335 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 188,136 163,291 151,094 132,357 118,059 103,162 96,301 11.80%
  YoY % 15.22% 8.07% 14.16% 12.11% 14.44% 7.12% -
  Horiz. % 195.36% 169.56% 156.90% 137.44% 122.59% 107.12% 100.00%
NOSH 163,596 163,291 159,046 155,714 121,710 59,978 59,814 18.25%
  YoY % 0.19% 2.67% 2.14% 27.94% 102.93% 0.27% -
  Horiz. % 273.51% 273.00% 265.90% 260.33% 203.48% 100.27% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.55 % 18.01 % 15.94 % 16.54 % 12.13 % 7.65 % 1.93 % 30.52%
  YoY % -46.97% 12.99% -3.63% 36.36% 58.56% 296.37% -
  Horiz. % 494.82% 933.16% 825.91% 856.99% 628.50% 396.37% 100.00%
ROE 1.61 % 3.98 % 4.31 % 4.69 % 4.28 % 2.66 % 0.67 % 15.73%
  YoY % -59.55% -7.66% -8.10% 9.58% 60.90% 297.01% -
  Horiz. % 240.30% 594.03% 643.28% 700.00% 638.81% 397.01% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 19.44 22.10 25.65 24.12 34.22 59.71 56.07 -16.18%
  YoY % -12.04% -13.84% 6.34% -29.51% -42.69% 6.49% -
  Horiz. % 34.67% 39.42% 45.75% 43.02% 61.03% 106.49% 100.00%
EPS 1.86 3.98 4.09 3.99 4.15 4.57 1.08 9.48%
  YoY % -53.27% -2.69% 2.51% -3.86% -9.19% 323.15% -
  Horiz. % 172.22% 368.52% 378.70% 369.44% 384.26% 423.15% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1500 1.0000 0.9500 0.8500 0.9700 1.7200 1.6100 -5.45%
  YoY % 15.00% 5.26% 11.76% -12.37% -43.60% 6.83% -
  Horiz. % 71.43% 62.11% 59.01% 52.80% 60.25% 106.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.96 14.70 16.63 15.30 16.97 14.59 13.67 -0.88%
  YoY % -11.84% -11.61% 8.69% -9.84% 16.31% 6.73% -
  Horiz. % 94.81% 107.53% 121.65% 111.92% 124.14% 106.73% 100.00%
EPS 1.24 2.65 2.65 2.53 2.06 1.12 0.26 29.72%
  YoY % -53.21% 0.00% 4.74% 22.82% 83.93% 330.77% -
  Horiz. % 476.92% 1,019.23% 1,019.23% 973.08% 792.31% 430.77% 100.00%
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.7667 0.6654 0.6157 0.5394 0.4811 0.4204 0.3924 11.80%
  YoY % 15.22% 8.07% 14.15% 12.12% 14.44% 7.14% -
  Horiz. % 195.39% 169.57% 156.91% 137.46% 122.60% 107.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.2400 1.6600 1.2900 0.8400 1.2300 0.7350 0.6300 -
P/RPS 6.38 7.51 5.03 3.48 3.59 1.23 1.12 33.62%
  YoY % -15.05% 49.30% 44.54% -3.06% 191.87% 9.82% -
  Horiz. % 569.64% 670.54% 449.11% 310.71% 320.54% 109.82% 100.00%
P/EPS 66.77 41.71 31.54 21.05 29.64 16.08 58.33 2.28%
  YoY % 60.08% 32.24% 49.83% -28.98% 84.33% -72.43% -
  Horiz. % 114.47% 71.51% 54.07% 36.09% 50.81% 27.57% 100.00%
EY 1.50 2.40 3.17 4.75 3.37 6.22 1.71 -2.16%
  YoY % -37.50% -24.29% -33.26% 40.95% -45.82% 263.74% -
  Horiz. % 87.72% 140.35% 185.38% 277.78% 197.08% 363.74% 100.00%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.08 1.66 1.36 0.99 1.27 0.43 0.39 18.49%
  YoY % -34.94% 22.06% 37.37% -22.05% 195.35% 10.26% -
  Horiz. % 276.92% 425.64% 348.72% 253.85% 325.64% 110.26% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 25/11/16 23/11/15 26/11/14 22/11/13 30/11/12 -
Price 1.0100 1.5800 1.1800 0.9550 0.8700 0.7050 0.5900 -
P/RPS 5.20 7.15 4.60 3.96 2.54 1.18 1.05 30.54%
  YoY % -27.27% 55.43% 16.16% 55.91% 115.25% 12.38% -
  Horiz. % 495.24% 680.95% 438.10% 377.14% 241.90% 112.38% 100.00%
P/EPS 54.39 39.70 28.85 23.93 20.96 15.43 54.63 -0.07%
  YoY % 37.00% 37.61% 20.56% 14.17% 35.84% -71.76% -
  Horiz. % 99.56% 72.67% 52.81% 43.80% 38.37% 28.24% 100.00%
EY 1.84 2.52 3.47 4.18 4.77 6.48 1.83 0.09%
  YoY % -26.98% -27.38% -16.99% -12.37% -26.39% 254.10% -
  Horiz. % 100.55% 137.70% 189.62% 228.42% 260.66% 354.10% 100.00%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.88 1.58 1.24 1.12 0.90 0.41 0.37 15.53%
  YoY % -44.30% 27.42% 10.71% 24.44% 119.51% 10.81% -
  Horiz. % 237.84% 427.03% 335.14% 302.70% 243.24% 110.81% 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
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+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