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.
 


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
 
 

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