Highlights

[OKA] YoY Quarter Result on 2015-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -14.26%    YoY -     2.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 34,115 36,505 41,858 37,716 38,881 36,917 33,201 0.45%
  YoY % -6.55% -12.79% 10.98% -3.00% 5.32% 11.19% -
  Horiz. % 102.75% 109.95% 126.07% 113.60% 117.11% 111.19% 100.00%
PBT 3,068 6,001 9,225 7,040 7,165 4,105 2,593 2.84%
  YoY % -48.88% -34.95% 31.04% -1.74% 74.54% 58.31% -
  Horiz. % 118.32% 231.43% 355.77% 271.50% 276.32% 158.31% 100.00%
Tax -959 -597 -2,195 -1,713 -1,965 -1,216 -1,048 -1.47%
  YoY % -60.64% 72.80% -28.14% 12.82% -61.60% -16.03% -
  Horiz. % 91.51% 56.97% 209.45% 163.45% 187.50% 116.03% 100.00%
NP 2,109 5,404 7,030 5,327 5,200 2,889 1,545 5.32%
  YoY % -60.97% -23.13% 31.97% 2.44% 79.99% 86.99% -
  Horiz. % 136.50% 349.77% 455.02% 344.79% 336.57% 186.99% 100.00%
NP to SH 2,109 5,404 7,030 5,327 5,200 2,889 1,545 5.32%
  YoY % -60.97% -23.13% 31.97% 2.44% 79.99% 86.99% -
  Horiz. % 136.50% 349.77% 455.02% 344.79% 336.57% 186.99% 100.00%
Tax Rate 31.26 % 9.95 % 23.79 % 24.33 % 27.42 % 29.62 % 40.42 % -4.19%
  YoY % 214.17% -58.18% -2.22% -11.27% -7.43% -26.72% -
  Horiz. % 77.34% 24.62% 58.86% 60.19% 67.84% 73.28% 100.00%
Total Cost 32,006 31,101 34,828 32,389 33,681 34,028 31,656 0.18%
  YoY % 2.91% -10.70% 7.53% -3.84% -1.02% 7.49% -
  Horiz. % 101.11% 98.25% 110.02% 102.32% 106.40% 107.49% 100.00%
Net Worth 184,046 163,552 151,439 132,396 118,596 103,907 96,787 11.30%
  YoY % 12.53% 8.00% 14.38% 11.64% 14.14% 7.36% -
  Horiz. % 190.15% 168.98% 156.47% 136.79% 122.53% 107.36% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 4,417 3,271 3,188 - 1,520 - - -
  YoY % 35.04% 2.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 290.51% 215.13% 209.69% 0.00% 100.00% - -
Div Payout % 209.44 % 60.53 % 45.35 % - % 29.24 % - % - % -
  YoY % 246.01% 33.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 716.28% 207.01% 155.10% 0.00% 100.00% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 184,046 163,552 151,439 132,396 118,596 103,907 96,787 11.30%
  YoY % 12.53% 8.00% 14.38% 11.64% 14.14% 7.36% -
  Horiz. % 190.15% 168.98% 156.47% 136.79% 122.53% 107.36% 100.00%
NOSH 245,395 163,552 159,410 155,760 152,046 60,062 60,116 26.41%
  YoY % 50.04% 2.60% 2.34% 2.44% 153.15% -0.09% -
  Horiz. % 408.20% 272.06% 265.17% 259.10% 252.92% 99.91% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.18 % 14.80 % 16.79 % 14.12 % 13.37 % 7.83 % 4.65 % 4.85%
  YoY % -58.24% -11.85% 18.91% 5.61% 70.75% 68.39% -
  Horiz. % 132.90% 318.28% 361.08% 303.66% 287.53% 168.39% 100.00%
ROE 1.15 % 3.30 % 4.64 % 4.02 % 4.38 % 2.78 % 1.60 % -5.35%
  YoY % -65.15% -28.88% 15.42% -8.22% 57.55% 73.75% -
  Horiz. % 71.88% 206.25% 290.00% 251.25% 273.75% 173.75% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.90 22.32 26.26 24.21 25.57 61.46 55.23 -20.53%
  YoY % -37.72% -15.00% 8.47% -5.32% -58.40% 11.28% -
  Horiz. % 25.17% 40.41% 47.55% 43.83% 46.30% 111.28% 100.00%
EPS 0.86 3.30 4.41 3.42 3.42 4.81 2.57 -16.67%
  YoY % -73.94% -25.17% 28.95% 0.00% -28.90% 87.16% -
  Horiz. % 33.46% 128.40% 171.60% 133.07% 133.07% 187.16% 100.00%
DPS 1.80 2.00 2.00 0.00 1.00 0.00 0.00 -
  YoY % -10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 180.00% 200.00% 200.00% 0.00% 100.00% - -
NAPS 0.7500 1.0000 0.9500 0.8500 0.7800 1.7300 1.6100 -11.95%
  YoY % -25.00% 5.26% 11.76% 8.97% -54.91% 7.45% -
  Horiz. % 46.58% 62.11% 59.01% 52.80% 48.45% 107.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.90 14.88 17.06 15.37 15.84 15.04 13.53 0.45%
  YoY % -6.59% -12.78% 11.00% -2.97% 5.32% 11.16% -
  Horiz. % 102.73% 109.98% 126.09% 113.60% 117.07% 111.16% 100.00%
EPS 0.86 2.20 2.86 2.17 2.12 1.18 0.63 5.32%
  YoY % -60.91% -23.08% 31.80% 2.36% 79.66% 87.30% -
  Horiz. % 136.51% 349.21% 453.97% 344.44% 336.51% 187.30% 100.00%
DPS 1.80 1.33 1.30 0.00 0.62 0.00 0.00 -
  YoY % 35.34% 2.31% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 290.32% 214.52% 209.68% 0.00% 100.00% - -
NAPS 0.7500 0.6665 0.6171 0.5395 0.4833 0.4234 0.3944 11.30%
  YoY % 12.53% 8.01% 14.38% 11.63% 14.15% 7.35% -
  Horiz. % 190.16% 168.99% 156.47% 136.79% 122.54% 107.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5950 1.6400 1.1800 0.9250 0.6900 1.0700 0.5800 -
P/RPS 4.28 7.35 4.49 3.82 2.70 1.74 1.05 26.38%
  YoY % -41.77% 63.70% 17.54% 41.48% 55.17% 65.71% -
  Horiz. % 407.62% 700.00% 427.62% 363.81% 257.14% 165.71% 100.00%
P/EPS 69.23 49.63 26.76 27.05 20.18 22.25 22.57 20.53%
  YoY % 39.49% 85.46% -1.07% 34.04% -9.30% -1.42% -
  Horiz. % 306.73% 219.89% 118.56% 119.85% 89.41% 98.58% 100.00%
EY 1.44 2.01 3.74 3.70 4.96 4.50 4.43 -17.07%
  YoY % -28.36% -46.26% 1.08% -25.40% 10.22% 1.58% -
  Horiz. % 32.51% 45.37% 84.42% 83.52% 111.96% 101.58% 100.00%
DY 3.03 1.22 1.69 0.00 1.45 0.00 0.00 -
  YoY % 148.36% -27.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 208.97% 84.14% 116.55% 0.00% 100.00% - -
P/NAPS 0.79 1.64 1.24 1.09 0.88 0.62 0.36 13.99%
  YoY % -51.83% 32.26% 13.76% 23.86% 41.94% 72.22% -
  Horiz. % 219.44% 455.56% 344.44% 302.78% 244.44% 172.22% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 22/02/13 -
Price 0.6400 1.5100 1.3200 0.9600 0.9950 1.4000 0.5450 -
P/RPS 4.60 6.77 5.03 3.96 3.89 2.28 0.99 29.16%
  YoY % -32.05% 34.59% 27.02% 1.80% 70.61% 130.30% -
  Horiz. % 464.65% 683.84% 508.08% 400.00% 392.93% 230.30% 100.00%
P/EPS 74.47 45.70 29.93 28.07 29.09 29.11 21.21 23.27%
  YoY % 62.95% 52.69% 6.63% -3.51% -0.07% 37.25% -
  Horiz. % 351.11% 215.46% 141.11% 132.34% 137.15% 137.25% 100.00%
EY 1.34 2.19 3.34 3.56 3.44 3.44 4.72 -18.92%
  YoY % -38.81% -34.43% -6.18% 3.49% 0.00% -27.12% -
  Horiz. % 28.39% 46.40% 70.76% 75.42% 72.88% 72.88% 100.00%
DY 2.81 1.32 1.52 0.00 1.01 0.00 0.00 -
  YoY % 112.88% -13.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 278.22% 130.69% 150.50% 0.00% 100.00% - -
P/NAPS 0.85 1.51 1.39 1.13 1.28 0.81 0.34 16.49%
  YoY % -43.71% 8.63% 23.01% -11.72% 58.02% 138.24% -
  Horiz. % 250.00% 444.12% 408.82% 332.35% 376.47% 238.24% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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