Highlights

[OKA] YoY Quarter Result on 2014-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     2.95%    YoY -     79.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/10 31/12/13 31/12/12 31/12/11 CAGR
Revenue 36,505 41,858 37,716 38,881 36,917 33,201 31,445 2.52%
  YoY % -12.79% 10.98% -3.00% 5.32% 11.19% 5.58% -
  Horiz. % 116.09% 133.11% 119.94% 123.65% 117.40% 105.58% 100.00%
PBT 6,001 9,225 7,040 7,165 4,105 2,593 1,144 31.78%
  YoY % -34.95% 31.04% -1.74% 74.54% 58.31% 126.66% -
  Horiz. % 524.56% 806.38% 615.38% 626.31% 358.83% 226.66% 100.00%
Tax -597 -2,195 -1,713 -1,965 -1,216 -1,048 -103 33.99%
  YoY % 72.80% -28.14% 12.82% -61.60% -16.03% -917.48% -
  Horiz. % 579.61% 2,131.07% 1,663.11% 1,907.77% 1,180.58% 1,017.48% 100.00%
NP 5,404 7,030 5,327 5,200 2,889 1,545 1,041 31.55%
  YoY % -23.13% 31.97% 2.44% 79.99% 86.99% 48.41% -
  Horiz. % 519.12% 675.31% 511.72% 499.52% 277.52% 148.41% 100.00%
NP to SH 5,404 7,030 5,327 5,200 2,889 1,545 1,041 31.55%
  YoY % -23.13% 31.97% 2.44% 79.99% 86.99% 48.41% -
  Horiz. % 519.12% 675.31% 511.72% 499.52% 277.52% 148.41% 100.00%
Tax Rate 9.95 % 23.79 % 24.33 % 27.42 % 29.62 % 40.42 % 9.00 % 1.68%
  YoY % -58.18% -2.22% -11.27% -7.43% -26.72% 349.11% -
  Horiz. % 110.56% 264.33% 270.33% 304.67% 329.11% 449.11% 100.00%
Total Cost 31,101 34,828 32,389 33,681 34,028 31,656 30,404 0.38%
  YoY % -10.70% 7.53% -3.84% -1.02% 7.49% 4.12% -
  Horiz. % 102.29% 114.55% 106.53% 110.78% 111.92% 104.12% 100.00%
Net Worth 163,552 151,439 132,396 118,596 103,907 96,787 83,641 11.81%
  YoY % 8.00% 14.38% 11.64% 14.14% 7.36% 15.72% -
  Horiz. % 195.54% 181.06% 158.29% 141.79% 124.23% 115.72% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,271 3,188 - 1,520 - - - -
  YoY % 2.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 215.13% 209.69% 0.00% 100.00% - - -
Div Payout % 60.53 % 45.35 % - % 29.24 % - % - % - % -
  YoY % 33.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 207.01% 155.10% 0.00% 100.00% - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 163,552 151,439 132,396 118,596 103,907 96,787 83,641 11.81%
  YoY % 8.00% 14.38% 11.64% 14.14% 7.36% 15.72% -
  Horiz. % 195.54% 181.06% 158.29% 141.79% 124.23% 115.72% 100.00%
NOSH 163,552 159,410 155,760 152,046 60,062 60,116 60,173 18.12%
  YoY % 2.60% 2.34% 2.44% 153.15% -0.09% -0.09% -
  Horiz. % 271.80% 264.92% 258.85% 252.68% 99.82% 99.91% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.80 % 16.79 % 14.12 % 13.37 % 7.83 % 4.65 % 3.31 % 28.32%
  YoY % -11.85% 18.91% 5.61% 70.75% 68.39% 40.48% -
  Horiz. % 447.13% 507.25% 426.59% 403.93% 236.56% 140.48% 100.00%
ROE 3.30 % 4.64 % 4.02 % 4.38 % 2.78 % 1.60 % 1.24 % 17.70%
  YoY % -28.88% 15.42% -8.22% 57.55% 73.75% 29.03% -
  Horiz. % 266.13% 374.19% 324.19% 353.23% 224.19% 129.03% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 22.32 26.26 24.21 25.57 61.46 55.23 52.26 -13.21%
  YoY % -15.00% 8.47% -5.32% -58.40% 11.28% 5.68% -
  Horiz. % 42.71% 50.25% 46.33% 48.93% 117.60% 105.68% 100.00%
EPS 3.30 4.41 3.42 3.42 4.81 2.57 1.73 11.35%
  YoY % -25.17% 28.95% 0.00% -28.90% 87.16% 48.55% -
  Horiz. % 190.75% 254.91% 197.69% 197.69% 278.03% 148.55% 100.00%
DPS 2.00 2.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 100.00% - - -
NAPS 1.0000 0.9500 0.8500 0.7800 1.7300 1.6100 1.3900 -5.34%
  YoY % 5.26% 11.76% 8.97% -54.91% 7.45% 15.83% -
  Horiz. % 71.94% 68.35% 61.15% 56.12% 124.46% 115.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.88 17.06 15.37 15.84 15.04 13.53 12.81 2.53%
  YoY % -12.78% 11.00% -2.97% 5.32% 11.16% 5.62% -
  Horiz. % 116.16% 133.18% 119.98% 123.65% 117.41% 105.62% 100.00%
EPS 2.20 2.86 2.17 2.12 1.18 0.63 0.42 31.75%
  YoY % -23.08% 31.80% 2.36% 79.66% 87.30% 50.00% -
  Horiz. % 523.81% 680.95% 516.67% 504.76% 280.95% 150.00% 100.00%
DPS 1.33 1.30 0.00 0.62 0.00 0.00 0.00 -
  YoY % 2.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 214.52% 209.68% 0.00% 100.00% - - -
NAPS 0.6665 0.6171 0.5395 0.4833 0.4234 0.3944 0.3408 11.82%
  YoY % 8.01% 14.38% 11.63% 14.15% 7.35% 15.73% -
  Horiz. % 195.57% 181.07% 158.30% 141.81% 124.24% 115.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.6400 1.1800 0.9250 0.6900 1.0700 0.5800 0.4700 -
P/RPS 7.35 4.49 3.82 2.70 1.74 1.05 0.90 41.86%
  YoY % 63.70% 17.54% 41.48% 55.17% 65.71% 16.67% -
  Horiz. % 816.67% 498.89% 424.44% 300.00% 193.33% 116.67% 100.00%
P/EPS 49.63 26.76 27.05 20.18 22.25 22.57 27.17 10.55%
  YoY % 85.46% -1.07% 34.04% -9.30% -1.42% -16.93% -
  Horiz. % 182.66% 98.49% 99.56% 74.27% 81.89% 83.07% 100.00%
EY 2.01 3.74 3.70 4.96 4.50 4.43 3.68 -9.58%
  YoY % -46.26% 1.08% -25.40% 10.22% 1.58% 20.38% -
  Horiz. % 54.62% 101.63% 100.54% 134.78% 122.28% 120.38% 100.00%
DY 1.22 1.69 0.00 1.45 0.00 0.00 0.00 -
  YoY % -27.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.14% 116.55% 0.00% 100.00% - - -
P/NAPS 1.64 1.24 1.09 0.88 0.62 0.36 0.34 29.95%
  YoY % 32.26% 13.76% 23.86% 41.94% 72.22% 5.88% -
  Horiz. % 482.35% 364.71% 320.59% 258.82% 182.35% 105.88% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 22/02/13 27/02/12 -
Price 1.5100 1.3200 0.9600 0.9950 1.4000 0.5450 0.5300 -
P/RPS 6.77 5.03 3.96 3.89 2.28 0.99 1.01 37.27%
  YoY % 34.59% 27.02% 1.80% 70.61% 130.30% -1.98% -
  Horiz. % 670.30% 498.02% 392.08% 385.15% 225.74% 98.02% 100.00%
P/EPS 45.70 29.93 28.07 29.09 29.11 21.21 30.64 6.88%
  YoY % 52.69% 6.63% -3.51% -0.07% 37.25% -30.78% -
  Horiz. % 149.15% 97.68% 91.61% 94.94% 95.01% 69.22% 100.00%
EY 2.19 3.34 3.56 3.44 3.44 4.72 3.26 -6.41%
  YoY % -34.43% -6.18% 3.49% 0.00% -27.12% 44.79% -
  Horiz. % 67.18% 102.45% 109.20% 105.52% 105.52% 144.79% 100.00%
DY 1.32 1.52 0.00 1.01 0.00 0.00 0.00 -
  YoY % -13.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.69% 150.50% 0.00% 100.00% - - -
P/NAPS 1.51 1.39 1.13 1.28 0.81 0.34 0.38 25.83%
  YoY % 8.63% 23.01% -11.72% 58.02% 138.24% -10.53% -
  Horiz. % 397.37% 365.79% 297.37% 336.84% 213.16% 89.47% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

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

TOP ARTICLES

1. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
3. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
4. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
5. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
6. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
7. When will the pandemic end? Out of the box
8. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS