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 31/12/14 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.130.00 
 KOTRA 3.180.00 
 UCREST 0.160.00 
 GENM-C73 0.0050.00 
 PUC 0.2450.00 
 WILLOW 0.430.00 
 EAH-WE 0.020.00 
 IRIS 0.3050.00 
 TOPGLOV-C79 0.250.00 
 BTECH 0.4850.00 

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