Highlights

[OKA] YoY Quarter Result on 2018-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -30.58%    YoY -     -60.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 29,859 34,115 36,505 41,858 37,716 38,881 36,917 -3.47%
  YoY % -12.48% -6.55% -12.79% 10.98% -3.00% 5.32% -
  Horiz. % 80.88% 92.41% 98.88% 113.38% 102.16% 105.32% 100.00%
PBT 3,171 3,068 6,001 9,225 7,040 7,165 4,105 -4.21%
  YoY % 3.36% -48.88% -34.95% 31.04% -1.74% 74.54% -
  Horiz. % 77.25% 74.74% 146.19% 224.73% 171.50% 174.54% 100.00%
Tax -1,030 -959 -597 -2,195 -1,713 -1,965 -1,216 -2.73%
  YoY % -7.40% -60.64% 72.80% -28.14% 12.82% -61.60% -
  Horiz. % 84.70% 78.87% 49.10% 180.51% 140.87% 161.60% 100.00%
NP 2,141 2,109 5,404 7,030 5,327 5,200 2,889 -4.87%
  YoY % 1.52% -60.97% -23.13% 31.97% 2.44% 79.99% -
  Horiz. % 74.11% 73.00% 187.05% 243.34% 184.39% 179.99% 100.00%
NP to SH 2,141 2,109 5,404 7,030 5,327 5,200 2,889 -4.87%
  YoY % 1.52% -60.97% -23.13% 31.97% 2.44% 79.99% -
  Horiz. % 74.11% 73.00% 187.05% 243.34% 184.39% 179.99% 100.00%
Tax Rate 32.48 % 31.26 % 9.95 % 23.79 % 24.33 % 27.42 % 29.62 % 1.55%
  YoY % 3.90% 214.17% -58.18% -2.22% -11.27% -7.43% -
  Horiz. % 109.66% 105.54% 33.59% 80.32% 82.14% 92.57% 100.00%
Total Cost 27,718 32,006 31,101 34,828 32,389 33,681 34,028 -3.36%
  YoY % -13.40% 2.91% -10.70% 7.53% -3.84% -1.02% -
  Horiz. % 81.46% 94.06% 91.40% 102.35% 95.18% 98.98% 100.00%
Net Worth 179,138 184,046 163,552 151,439 132,396 118,596 103,907 9.50%
  YoY % -2.67% 12.53% 8.00% 14.38% 11.64% 14.14% -
  Horiz. % 172.40% 177.12% 157.40% 145.74% 127.42% 114.14% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,907 4,417 3,271 3,188 - 1,520 - -
  YoY % 11.11% 35.04% 2.60% 0.00% 0.00% 0.00% -
  Horiz. % 322.79% 290.51% 215.13% 209.69% 0.00% 100.00% -
Div Payout % 229.23 % 209.44 % 60.53 % 45.35 % - % 29.24 % - % -
  YoY % 9.45% 246.01% 33.47% 0.00% 0.00% 0.00% -
  Horiz. % 783.96% 716.28% 207.01% 155.10% 0.00% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 179,138 184,046 163,552 151,439 132,396 118,596 103,907 9.50%
  YoY % -2.67% 12.53% 8.00% 14.38% 11.64% 14.14% -
  Horiz. % 172.40% 177.12% 157.40% 145.74% 127.42% 114.14% 100.00%
NOSH 245,395 245,395 163,552 159,410 155,760 152,046 60,062 26.42%
  YoY % 0.00% 50.04% 2.60% 2.34% 2.44% 153.15% -
  Horiz. % 408.57% 408.57% 272.30% 265.41% 259.33% 253.15% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.17 % 6.18 % 14.80 % 16.79 % 14.12 % 13.37 % 7.83 % -1.46%
  YoY % 16.02% -58.24% -11.85% 18.91% 5.61% 70.75% -
  Horiz. % 91.57% 78.93% 189.02% 214.43% 180.33% 170.75% 100.00%
ROE 1.20 % 1.15 % 3.30 % 4.64 % 4.02 % 4.38 % 2.78 % -13.06%
  YoY % 4.35% -65.15% -28.88% 15.42% -8.22% 57.55% -
  Horiz. % 43.17% 41.37% 118.71% 166.91% 144.60% 157.55% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.17 13.90 22.32 26.26 24.21 25.57 61.46 -23.65%
  YoY % -12.45% -37.72% -15.00% 8.47% -5.32% -58.40% -
  Horiz. % 19.80% 22.62% 36.32% 42.73% 39.39% 41.60% 100.00%
EPS 0.87 0.86 3.30 4.41 3.42 3.42 4.81 -24.79%
  YoY % 1.16% -73.94% -25.17% 28.95% 0.00% -28.90% -
  Horiz. % 18.09% 17.88% 68.61% 91.68% 71.10% 71.10% 100.00%
DPS 2.00 1.80 2.00 2.00 0.00 1.00 0.00 -
  YoY % 11.11% -10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 180.00% 200.00% 200.00% 0.00% 100.00% -
NAPS 0.7300 0.7500 1.0000 0.9500 0.8500 0.7800 1.7300 -13.39%
  YoY % -2.67% -25.00% 5.26% 11.76% 8.97% -54.91% -
  Horiz. % 42.20% 43.35% 57.80% 54.91% 49.13% 45.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 12.17 13.90 14.88 17.06 15.37 15.84 15.04 -3.47%
  YoY % -12.45% -6.59% -12.78% 11.00% -2.97% 5.32% -
  Horiz. % 80.92% 92.42% 98.94% 113.43% 102.19% 105.32% 100.00%
EPS 0.87 0.86 2.20 2.86 2.17 2.12 1.18 -4.95%
  YoY % 1.16% -60.91% -23.08% 31.80% 2.36% 79.66% -
  Horiz. % 73.73% 72.88% 186.44% 242.37% 183.90% 179.66% 100.00%
DPS 2.00 1.80 1.33 1.30 0.00 0.62 0.00 -
  YoY % 11.11% 35.34% 2.31% 0.00% 0.00% 0.00% -
  Horiz. % 322.58% 290.32% 214.52% 209.68% 0.00% 100.00% -
NAPS 0.7300 0.7500 0.6665 0.6171 0.5395 0.4833 0.4234 9.50%
  YoY % -2.67% 12.53% 8.01% 14.38% 11.63% 14.15% -
  Horiz. % 172.41% 177.14% 157.42% 145.75% 127.42% 114.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7250 0.5950 1.6400 1.1800 0.9250 0.6900 1.0700 -
P/RPS 5.96 4.28 7.35 4.49 3.82 2.70 1.74 22.77%
  YoY % 39.25% -41.77% 63.70% 17.54% 41.48% 55.17% -
  Horiz. % 342.53% 245.98% 422.41% 258.05% 219.54% 155.17% 100.00%
P/EPS 83.10 69.23 49.63 26.76 27.05 20.18 22.25 24.55%
  YoY % 20.03% 39.49% 85.46% -1.07% 34.04% -9.30% -
  Horiz. % 373.48% 311.15% 223.06% 120.27% 121.57% 90.70% 100.00%
EY 1.20 1.44 2.01 3.74 3.70 4.96 4.50 -19.76%
  YoY % -16.67% -28.36% -46.26% 1.08% -25.40% 10.22% -
  Horiz. % 26.67% 32.00% 44.67% 83.11% 82.22% 110.22% 100.00%
DY 2.76 3.03 1.22 1.69 0.00 1.45 0.00 -
  YoY % -8.91% 148.36% -27.81% 0.00% 0.00% 0.00% -
  Horiz. % 190.34% 208.97% 84.14% 116.55% 0.00% 100.00% -
P/NAPS 0.99 0.79 1.64 1.24 1.09 0.88 0.62 8.11%
  YoY % 25.32% -51.83% 32.26% 13.76% 23.86% 41.94% -
  Horiz. % 159.68% 127.42% 264.52% 200.00% 175.81% 141.94% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 25/02/19 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 -
Price 0.7100 0.6400 1.5100 1.3200 0.9600 0.9950 1.4000 -
P/RPS 5.84 4.60 6.77 5.03 3.96 3.89 2.28 16.96%
  YoY % 26.96% -32.05% 34.59% 27.02% 1.80% 70.61% -
  Horiz. % 256.14% 201.75% 296.93% 220.61% 173.68% 170.61% 100.00%
P/EPS 81.38 74.47 45.70 29.93 28.07 29.09 29.11 18.68%
  YoY % 9.28% 62.95% 52.69% 6.63% -3.51% -0.07% -
  Horiz. % 279.56% 255.82% 156.99% 102.82% 96.43% 99.93% 100.00%
EY 1.23 1.34 2.19 3.34 3.56 3.44 3.44 -15.75%
  YoY % -8.21% -38.81% -34.43% -6.18% 3.49% 0.00% -
  Horiz. % 35.76% 38.95% 63.66% 97.09% 103.49% 100.00% 100.00%
DY 2.82 2.81 1.32 1.52 0.00 1.01 0.00 -
  YoY % 0.36% 112.88% -13.16% 0.00% 0.00% 0.00% -
  Horiz. % 279.21% 278.22% 130.69% 150.50% 0.00% 100.00% -
P/NAPS 0.97 0.85 1.51 1.39 1.13 1.28 0.81 3.05%
  YoY % 14.12% -43.71% 8.63% 23.01% -11.72% 58.02% -
  Horiz. % 119.75% 104.94% 186.42% 171.60% 139.51% 158.02% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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