Highlights

[OKA] YoY Quarter Result on 2011-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     86.23%    YoY -     2.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 38,881 36,917 33,201 31,445 28,028 24,459 25,824 7.05%
  YoY % 5.32% 11.19% 5.58% 12.19% 14.59% -5.29% -
  Horiz. % 150.56% 142.96% 128.57% 121.77% 108.53% 94.71% 100.00%
PBT 7,165 4,105 2,593 1,144 865 1,359 1,992 23.77%
  YoY % 74.54% 58.31% 126.66% 32.25% -36.35% -31.78% -
  Horiz. % 359.69% 206.07% 130.17% 57.43% 43.42% 68.22% 100.00%
Tax -1,965 -1,216 -1,048 -103 151 -988 -781 16.62%
  YoY % -61.60% -16.03% -917.48% -168.21% 115.28% -26.50% -
  Horiz. % 251.60% 155.70% 134.19% 13.19% -19.33% 126.50% 100.00%
NP 5,200 2,889 1,545 1,041 1,016 371 1,211 27.48%
  YoY % 79.99% 86.99% 48.41% 2.46% 173.85% -69.36% -
  Horiz. % 429.40% 238.56% 127.58% 85.96% 83.90% 30.64% 100.00%
NP to SH 5,200 2,889 1,545 1,041 1,016 371 1,211 27.48%
  YoY % 79.99% 86.99% 48.41% 2.46% 173.85% -69.36% -
  Horiz. % 429.40% 238.56% 127.58% 85.96% 83.90% 30.64% 100.00%
Tax Rate 27.42 % 29.62 % 40.42 % 9.00 % -17.46 % 72.70 % 39.21 % -5.78%
  YoY % -7.43% -26.72% 349.11% 151.55% -124.02% 85.41% -
  Horiz. % 69.93% 75.54% 103.09% 22.95% -44.53% 185.41% 100.00%
Total Cost 33,681 34,028 31,656 30,404 27,012 24,088 24,613 5.36%
  YoY % -1.02% 7.49% 4.12% 12.56% 12.14% -2.13% -
  Horiz. % 136.84% 138.25% 128.61% 123.53% 109.75% 97.87% 100.00%
Net Worth 118,596 103,907 96,787 83,641 79,356 77,191 76,137 7.66%
  YoY % 14.14% 7.36% 15.72% 5.40% 2.80% 1.39% -
  Horiz. % 155.77% 136.47% 127.12% 109.86% 104.23% 101.39% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,520 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 29.24 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 118,596 103,907 96,787 83,641 79,356 77,191 76,137 7.66%
  YoY % 14.14% 7.36% 15.72% 5.40% 2.80% 1.39% -
  Horiz. % 155.77% 136.47% 127.12% 109.86% 104.23% 101.39% 100.00%
NOSH 152,046 60,062 60,116 60,173 60,118 59,838 59,950 16.77%
  YoY % 153.15% -0.09% -0.09% 0.09% 0.47% -0.19% -
  Horiz. % 253.62% 100.19% 100.28% 100.37% 100.28% 99.81% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 13.37 % 7.83 % 4.65 % 3.31 % 3.62 % 1.52 % 4.69 % 19.07%
  YoY % 70.75% 68.39% 40.48% -8.56% 138.16% -67.59% -
  Horiz. % 285.07% 166.95% 99.15% 70.58% 77.19% 32.41% 100.00%
ROE 4.38 % 2.78 % 1.60 % 1.24 % 1.28 % 0.48 % 1.59 % 18.39%
  YoY % 57.55% 73.75% 29.03% -3.12% 166.67% -69.81% -
  Horiz. % 275.47% 174.84% 100.63% 77.99% 80.50% 30.19% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 25.57 61.46 55.23 52.26 46.62 40.87 43.08 -8.32%
  YoY % -58.40% 11.28% 5.68% 12.10% 14.07% -5.13% -
  Horiz. % 59.35% 142.66% 128.20% 121.31% 108.22% 94.87% 100.00%
EPS 3.42 4.81 2.57 1.73 1.69 0.62 2.02 9.17%
  YoY % -28.90% 87.16% 48.55% 2.37% 172.58% -69.31% -
  Horiz. % 169.31% 238.12% 127.23% 85.64% 83.66% 30.69% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.7800 1.7300 1.6100 1.3900 1.3200 1.2900 1.2700 -7.80%
  YoY % -54.91% 7.45% 15.83% 5.30% 2.33% 1.57% -
  Horiz. % 61.42% 136.22% 126.77% 109.45% 103.94% 101.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 15.84 15.04 13.53 12.81 11.42 9.97 10.52 7.06%
  YoY % 5.32% 11.16% 5.62% 12.17% 14.54% -5.23% -
  Horiz. % 150.57% 142.97% 128.61% 121.77% 108.56% 94.77% 100.00%
EPS 2.12 1.18 0.63 0.42 0.41 0.15 0.49 27.64%
  YoY % 79.66% 87.30% 50.00% 2.44% 173.33% -69.39% -
  Horiz. % 432.65% 240.82% 128.57% 85.71% 83.67% 30.61% 100.00%
DPS 0.62 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. % 100.00% - - - - - -
NAPS 0.4833 0.4234 0.3944 0.3408 0.3234 0.3146 0.3103 7.66%
  YoY % 14.15% 7.35% 15.73% 5.38% 2.80% 1.39% -
  Horiz. % 155.75% 136.45% 127.10% 109.83% 104.22% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.6900 1.0700 0.5800 0.4700 0.6000 0.6100 0.3900 -
P/RPS 2.70 1.74 1.05 0.90 1.29 1.49 0.91 19.86%
  YoY % 55.17% 65.71% 16.67% -30.23% -13.42% 63.74% -
  Horiz. % 296.70% 191.21% 115.38% 98.90% 141.76% 163.74% 100.00%
P/EPS 20.18 22.25 22.57 27.17 35.50 98.39 19.31 0.74%
  YoY % -9.30% -1.42% -16.93% -23.46% -63.92% 409.53% -
  Horiz. % 104.51% 115.23% 116.88% 140.70% 183.84% 509.53% 100.00%
EY 4.96 4.50 4.43 3.68 2.82 1.02 5.18 -0.72%
  YoY % 10.22% 1.58% 20.38% 30.50% 176.47% -80.31% -
  Horiz. % 95.75% 86.87% 85.52% 71.04% 54.44% 19.69% 100.00%
DY 1.45 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. % 100.00% - - - - - -
P/NAPS 0.88 0.62 0.36 0.34 0.45 0.47 0.31 18.98%
  YoY % 41.94% 72.22% 5.88% -24.44% -4.26% 51.61% -
  Horiz. % 283.87% 200.00% 116.13% 109.68% 145.16% 151.61% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 22/02/13 27/02/12 25/02/11 22/02/10 23/02/09 -
Price 0.9950 1.4000 0.5450 0.5300 0.5750 0.6800 0.4000 -
P/RPS 3.89 2.28 0.99 1.01 1.23 1.66 0.93 26.92%
  YoY % 70.61% 130.30% -1.98% -17.89% -25.90% 78.49% -
  Horiz. % 418.28% 245.16% 106.45% 108.60% 132.26% 178.49% 100.00%
P/EPS 29.09 29.11 21.21 30.64 34.02 109.68 19.80 6.62%
  YoY % -0.07% 37.25% -30.78% -9.94% -68.98% 453.94% -
  Horiz. % 146.92% 147.02% 107.12% 154.75% 171.82% 553.94% 100.00%
EY 3.44 3.44 4.72 3.26 2.94 0.91 5.05 -6.20%
  YoY % 0.00% -27.12% 44.79% 10.88% 223.08% -81.98% -
  Horiz. % 68.12% 68.12% 93.47% 64.55% 58.22% 18.02% 100.00%
DY 1.01 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. % 100.00% - - - - - -
P/NAPS 1.28 0.81 0.34 0.38 0.44 0.53 0.31 26.65%
  YoY % 58.02% 138.24% -10.53% -13.64% -16.98% 70.97% -
  Horiz. % 412.90% 261.29% 109.68% 122.58% 141.94% 170.97% 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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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