Highlights

[OKA] YoY Quarter Result on 2013-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 27-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     5.40%    YoY -     86.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 41,858 37,716 38,881 36,917 33,201 31,445 28,028 6.91%
  YoY % 10.98% -3.00% 5.32% 11.19% 5.58% 12.19% -
  Horiz. % 149.34% 134.57% 138.72% 131.71% 118.46% 112.19% 100.00%
PBT 9,225 7,040 7,165 4,105 2,593 1,144 865 48.31%
  YoY % 31.04% -1.74% 74.54% 58.31% 126.66% 32.25% -
  Horiz. % 1,066.47% 813.87% 828.32% 474.57% 299.77% 132.25% 100.00%
Tax -2,195 -1,713 -1,965 -1,216 -1,048 -103 151 -
  YoY % -28.14% 12.82% -61.60% -16.03% -917.48% -168.21% -
  Horiz. % -1,453.64% -1,134.44% -1,301.32% -805.30% -694.04% -68.21% 100.00%
NP 7,030 5,327 5,200 2,889 1,545 1,041 1,016 38.00%
  YoY % 31.97% 2.44% 79.99% 86.99% 48.41% 2.46% -
  Horiz. % 691.93% 524.31% 511.81% 284.35% 152.07% 102.46% 100.00%
NP to SH 7,030 5,327 5,200 2,889 1,545 1,041 1,016 38.00%
  YoY % 31.97% 2.44% 79.99% 86.99% 48.41% 2.46% -
  Horiz. % 691.93% 524.31% 511.81% 284.35% 152.07% 102.46% 100.00%
Tax Rate 23.79 % 24.33 % 27.42 % 29.62 % 40.42 % 9.00 % -17.46 % -
  YoY % -2.22% -11.27% -7.43% -26.72% 349.11% 151.55% -
  Horiz. % -136.25% -139.35% -157.04% -169.64% -231.50% -51.55% 100.00%
Total Cost 34,828 32,389 33,681 34,028 31,656 30,404 27,012 4.32%
  YoY % 7.53% -3.84% -1.02% 7.49% 4.12% 12.56% -
  Horiz. % 128.94% 119.91% 124.69% 125.97% 117.19% 112.56% 100.00%
Net Worth 151,439 132,396 118,596 103,907 96,787 83,641 79,356 11.36%
  YoY % 14.38% 11.64% 14.14% 7.36% 15.72% 5.40% -
  Horiz. % 190.84% 166.84% 149.45% 130.94% 121.97% 105.40% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,188 - 1,520 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 209.69% 0.00% 100.00% - - - -
Div Payout % 45.35 % - % 29.24 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.10% 0.00% 100.00% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 151,439 132,396 118,596 103,907 96,787 83,641 79,356 11.36%
  YoY % 14.38% 11.64% 14.14% 7.36% 15.72% 5.40% -
  Horiz. % 190.84% 166.84% 149.45% 130.94% 121.97% 105.40% 100.00%
NOSH 159,410 155,760 152,046 60,062 60,116 60,173 60,118 17.63%
  YoY % 2.34% 2.44% 153.15% -0.09% -0.09% 0.09% -
  Horiz. % 265.16% 259.09% 252.91% 99.91% 100.00% 100.09% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.79 % 14.12 % 13.37 % 7.83 % 4.65 % 3.31 % 3.62 % 29.11%
  YoY % 18.91% 5.61% 70.75% 68.39% 40.48% -8.56% -
  Horiz. % 463.81% 390.06% 369.34% 216.30% 128.45% 91.44% 100.00%
ROE 4.64 % 4.02 % 4.38 % 2.78 % 1.60 % 1.24 % 1.28 % 23.92%
  YoY % 15.42% -8.22% 57.55% 73.75% 29.03% -3.12% -
  Horiz. % 362.50% 314.06% 342.19% 217.19% 125.00% 96.88% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.26 24.21 25.57 61.46 55.23 52.26 46.62 -9.12%
  YoY % 8.47% -5.32% -58.40% 11.28% 5.68% 12.10% -
  Horiz. % 56.33% 51.93% 54.85% 131.83% 118.47% 112.10% 100.00%
EPS 4.41 3.42 3.42 4.81 2.57 1.73 1.69 17.32%
  YoY % 28.95% 0.00% -28.90% 87.16% 48.55% 2.37% -
  Horiz. % 260.95% 202.37% 202.37% 284.62% 152.07% 102.37% 100.00%
DPS 2.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% - - - -
NAPS 0.9500 0.8500 0.7800 1.7300 1.6100 1.3900 1.3200 -5.33%
  YoY % 11.76% 8.97% -54.91% 7.45% 15.83% 5.30% -
  Horiz. % 71.97% 64.39% 59.09% 131.06% 121.97% 105.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.06 15.37 15.84 15.04 13.53 12.81 11.42 6.91%
  YoY % 11.00% -2.97% 5.32% 11.16% 5.62% 12.17% -
  Horiz. % 149.39% 134.59% 138.70% 131.70% 118.48% 112.17% 100.00%
EPS 2.86 2.17 2.12 1.18 0.63 0.42 0.41 38.19%
  YoY % 31.80% 2.36% 79.66% 87.30% 50.00% 2.44% -
  Horiz. % 697.56% 529.27% 517.07% 287.80% 153.66% 102.44% 100.00%
DPS 1.30 0.00 0.62 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 209.68% 0.00% 100.00% - - - -
NAPS 0.6171 0.5395 0.4833 0.4234 0.3944 0.3408 0.3234 11.36%
  YoY % 14.38% 11.63% 14.15% 7.35% 15.73% 5.38% -
  Horiz. % 190.82% 166.82% 149.44% 130.92% 121.95% 105.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.1800 0.9250 0.6900 1.0700 0.5800 0.4700 0.6000 -
P/RPS 4.49 3.82 2.70 1.74 1.05 0.90 1.29 23.08%
  YoY % 17.54% 41.48% 55.17% 65.71% 16.67% -30.23% -
  Horiz. % 348.06% 296.12% 209.30% 134.88% 81.40% 69.77% 100.00%
P/EPS 26.76 27.05 20.18 22.25 22.57 27.17 35.50 -4.60%
  YoY % -1.07% 34.04% -9.30% -1.42% -16.93% -23.46% -
  Horiz. % 75.38% 76.20% 56.85% 62.68% 63.58% 76.54% 100.00%
EY 3.74 3.70 4.96 4.50 4.43 3.68 2.82 4.81%
  YoY % 1.08% -25.40% 10.22% 1.58% 20.38% 30.50% -
  Horiz. % 132.62% 131.21% 175.89% 159.57% 157.09% 130.50% 100.00%
DY 1.69 0.00 1.45 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.55% 0.00% 100.00% - - - -
P/NAPS 1.24 1.09 0.88 0.62 0.36 0.34 0.45 18.39%
  YoY % 13.76% 23.86% 41.94% 72.22% 5.88% -24.44% -
  Horiz. % 275.56% 242.22% 195.56% 137.78% 80.00% 75.56% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 27/02/14 22/02/13 27/02/12 25/02/11 -
Price 1.3200 0.9600 0.9950 1.4000 0.5450 0.5300 0.5750 -
P/RPS 5.03 3.96 3.89 2.28 0.99 1.01 1.23 26.43%
  YoY % 27.02% 1.80% 70.61% 130.30% -1.98% -17.89% -
  Horiz. % 408.94% 321.95% 316.26% 185.37% 80.49% 82.11% 100.00%
P/EPS 29.93 28.07 29.09 29.11 21.21 30.64 34.02 -2.11%
  YoY % 6.63% -3.51% -0.07% 37.25% -30.78% -9.94% -
  Horiz. % 87.98% 82.51% 85.51% 85.57% 62.35% 90.06% 100.00%
EY 3.34 3.56 3.44 3.44 4.72 3.26 2.94 2.15%
  YoY % -6.18% 3.49% 0.00% -27.12% 44.79% 10.88% -
  Horiz. % 113.61% 121.09% 117.01% 117.01% 160.54% 110.88% 100.00%
DY 1.52 0.00 1.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.50% 0.00% 100.00% - - - -
P/NAPS 1.39 1.13 1.28 0.81 0.34 0.38 0.44 21.11%
  YoY % 23.01% -11.72% 58.02% 138.24% -10.53% -13.64% -
  Horiz. % 315.91% 256.82% 290.91% 184.09% 77.27% 86.36% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

478  492  621  871 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.165+0.01 
 KGROUP-WC 0.025+0.005 
 VSOLAR 0.05+0.005 
 KGROUP 0.06+0.005 
 KANGER 0.180.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.62+0.03 

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