Highlights

[OKA] YoY Quarter Result on 2010-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -12.56%    YoY -     173.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 36,917 33,201 31,445 28,028 24,459 25,824 20,642 10.16%
  YoY % 11.19% 5.58% 12.19% 14.59% -5.29% 25.10% -
  Horiz. % 178.84% 160.84% 152.34% 135.78% 118.49% 125.10% 100.00%
PBT 4,105 2,593 1,144 865 1,359 1,992 372 49.15%
  YoY % 58.31% 126.66% 32.25% -36.35% -31.78% 435.48% -
  Horiz. % 1,103.49% 697.04% 307.53% 232.53% 365.32% 535.48% 100.00%
Tax -1,216 -1,048 -103 151 -988 -781 -65 62.86%
  YoY % -16.03% -917.48% -168.21% 115.28% -26.50% -1,101.54% -
  Horiz. % 1,870.77% 1,612.31% 158.46% -232.31% 1,520.00% 1,201.54% 100.00%
NP 2,889 1,545 1,041 1,016 371 1,211 307 45.25%
  YoY % 86.99% 48.41% 2.46% 173.85% -69.36% 294.46% -
  Horiz. % 941.04% 503.26% 339.09% 330.94% 120.85% 394.46% 100.00%
NP to SH 2,889 1,545 1,041 1,016 371 1,211 307 45.25%
  YoY % 86.99% 48.41% 2.46% 173.85% -69.36% 294.46% -
  Horiz. % 941.04% 503.26% 339.09% 330.94% 120.85% 394.46% 100.00%
Tax Rate 29.62 % 40.42 % 9.00 % -17.46 % 72.70 % 39.21 % 17.47 % 9.19%
  YoY % -26.72% 349.11% 151.55% -124.02% 85.41% 124.44% -
  Horiz. % 169.55% 231.37% 51.52% -99.94% 416.14% 224.44% 100.00%
Total Cost 34,028 31,656 30,404 27,012 24,088 24,613 20,335 8.95%
  YoY % 7.49% 4.12% 12.56% 12.14% -2.13% 21.04% -
  Horiz. % 167.34% 155.67% 149.52% 132.84% 118.46% 121.04% 100.00%
Net Worth 103,907 96,787 83,641 79,356 77,191 76,137 71,633 6.39%
  YoY % 7.36% 15.72% 5.40% 2.80% 1.39% 6.29% -
  Horiz. % 145.06% 135.12% 116.76% 110.78% 107.76% 106.29% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 103,907 96,787 83,641 79,356 77,191 76,137 71,633 6.39%
  YoY % 7.36% 15.72% 5.40% 2.80% 1.39% 6.29% -
  Horiz. % 145.06% 135.12% 116.76% 110.78% 107.76% 106.29% 100.00%
NOSH 60,062 60,116 60,173 60,118 59,838 59,950 60,196 -0.04%
  YoY % -0.09% -0.09% 0.09% 0.47% -0.19% -0.41% -
  Horiz. % 99.78% 99.87% 99.96% 99.87% 99.41% 99.59% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.83 % 4.65 % 3.31 % 3.62 % 1.52 % 4.69 % 1.49 % 31.82%
  YoY % 68.39% 40.48% -8.56% 138.16% -67.59% 214.77% -
  Horiz. % 525.50% 312.08% 222.15% 242.95% 102.01% 314.77% 100.00%
ROE 2.78 % 1.60 % 1.24 % 1.28 % 0.48 % 1.59 % 0.43 % 36.45%
  YoY % 73.75% 29.03% -3.12% 166.67% -69.81% 269.77% -
  Horiz. % 646.51% 372.09% 288.37% 297.67% 111.63% 369.77% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 61.46 55.23 52.26 46.62 40.87 43.08 34.29 10.20%
  YoY % 11.28% 5.68% 12.10% 14.07% -5.13% 25.63% -
  Horiz. % 179.24% 161.07% 152.41% 135.96% 119.19% 125.63% 100.00%
EPS 4.81 2.57 1.73 1.69 0.62 2.02 0.51 45.31%
  YoY % 87.16% 48.55% 2.37% 172.58% -69.31% 296.08% -
  Horiz. % 943.14% 503.92% 339.22% 331.37% 121.57% 396.08% 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 1.7300 1.6100 1.3900 1.3200 1.2900 1.2700 1.1900 6.43%
  YoY % 7.45% 15.83% 5.30% 2.33% 1.57% 6.72% -
  Horiz. % 145.38% 135.29% 116.81% 110.92% 108.40% 106.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.04 13.53 12.81 11.42 9.97 10.52 8.41 10.16%
  YoY % 11.16% 5.62% 12.17% 14.54% -5.23% 25.09% -
  Horiz. % 178.83% 160.88% 152.32% 135.79% 118.55% 125.09% 100.00%
EPS 1.18 0.63 0.42 0.41 0.15 0.49 0.13 44.38%
  YoY % 87.30% 50.00% 2.44% 173.33% -69.39% 276.92% -
  Horiz. % 907.69% 484.62% 323.08% 315.38% 115.38% 376.92% 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 0.4234 0.3944 0.3408 0.3234 0.3146 0.3103 0.2919 6.39%
  YoY % 7.35% 15.73% 5.38% 2.80% 1.39% 6.30% -
  Horiz. % 145.05% 135.11% 116.75% 110.79% 107.78% 106.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.0700 0.5800 0.4700 0.6000 0.6100 0.3900 0.5000 -
P/RPS 1.74 1.05 0.90 1.29 1.49 0.91 1.46 2.96%
  YoY % 65.71% 16.67% -30.23% -13.42% 63.74% -37.67% -
  Horiz. % 119.18% 71.92% 61.64% 88.36% 102.05% 62.33% 100.00%
P/EPS 22.25 22.57 27.17 35.50 98.39 19.31 98.04 -21.88%
  YoY % -1.42% -16.93% -23.46% -63.92% 409.53% -80.30% -
  Horiz. % 22.69% 23.02% 27.71% 36.21% 100.36% 19.70% 100.00%
EY 4.50 4.43 3.68 2.82 1.02 5.18 1.02 28.04%
  YoY % 1.58% 20.38% 30.50% 176.47% -80.31% 407.84% -
  Horiz. % 441.18% 434.31% 360.78% 276.47% 100.00% 507.84% 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 0.62 0.36 0.34 0.45 0.47 0.31 0.42 6.70%
  YoY % 72.22% 5.88% -24.44% -4.26% 51.61% -26.19% -
  Horiz. % 147.62% 85.71% 80.95% 107.14% 111.90% 73.81% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 22/02/13 27/02/12 25/02/11 22/02/10 23/02/09 25/02/08 -
Price 1.4000 0.5450 0.5300 0.5750 0.6800 0.4000 0.4500 -
P/RPS 2.28 0.99 1.01 1.23 1.66 0.93 1.31 9.67%
  YoY % 130.30% -1.98% -17.89% -25.90% 78.49% -29.01% -
  Horiz. % 174.05% 75.57% 77.10% 93.89% 126.72% 70.99% 100.00%
P/EPS 29.11 21.21 30.64 34.02 109.68 19.80 88.24 -16.86%
  YoY % 37.25% -30.78% -9.94% -68.98% 453.94% -77.56% -
  Horiz. % 32.99% 24.04% 34.72% 38.55% 124.30% 22.44% 100.00%
EY 3.44 4.72 3.26 2.94 0.91 5.05 1.13 20.37%
  YoY % -27.12% 44.79% 10.88% 223.08% -81.98% 346.90% -
  Horiz. % 304.42% 417.70% 288.50% 260.18% 80.53% 446.90% 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 0.81 0.34 0.38 0.44 0.53 0.31 0.38 13.43%
  YoY % 138.24% -10.53% -13.64% -16.98% 70.97% -18.42% -
  Horiz. % 213.16% 89.47% 100.00% 115.79% 139.47% 81.58% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS