Highlights

[OKA] YoY Quarter Result on 2009-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     -56.56%    YoY -     -2.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,270 27,464 26,047 24,082 20,191 18,394 14,503 13.65%
  YoY % 13.86% 5.44% 8.16% 19.27% 9.77% 26.83% -
  Horiz. % 215.61% 189.37% 179.60% 166.05% 139.22% 126.83% 100.00%
PBT 1,727 3,848 877 556 535 -2,844 89 63.85%
  YoY % -55.12% 338.77% 57.73% 3.93% 118.81% -3,295.51% -
  Horiz. % 1,940.45% 4,323.60% 985.39% 624.72% 601.12% -3,195.51% 100.00%
Tax 208 -707 138 -30 2 733 112 10.86%
  YoY % 129.42% -612.32% 560.00% -1,600.00% -99.73% 554.46% -
  Horiz. % 185.71% -631.25% 123.21% -26.79% 1.79% 654.46% 100.00%
NP 1,935 3,141 1,015 526 537 -2,111 201 45.80%
  YoY % -38.40% 209.46% 92.97% -2.05% 125.44% -1,150.25% -
  Horiz. % 962.69% 1,562.69% 504.98% 261.69% 267.16% -1,050.25% 100.00%
NP to SH 1,935 3,141 1,015 526 537 -2,111 201 45.80%
  YoY % -38.40% 209.46% 92.97% -2.05% 125.44% -1,150.25% -
  Horiz. % 962.69% 1,562.69% 504.98% 261.69% 267.16% -1,050.25% 100.00%
Tax Rate -12.04 % 18.37 % -15.74 % 5.40 % -0.37 % - % -125.84 % -32.35%
  YoY % -165.54% 216.71% -391.48% 1,559.46% 0.00% 0.00% -
  Horiz. % 9.57% -14.60% 12.51% -4.29% 0.29% 0.00% 100.00%
Total Cost 29,335 24,323 25,032 23,556 19,654 20,505 14,302 12.71%
  YoY % 20.61% -2.83% 6.27% 19.85% -4.15% 43.37% -
  Horiz. % 205.11% 170.07% 175.02% 164.70% 137.42% 143.37% 100.00%
Net Worth 60,029 82,278 78,522 76,509 59,999 71,331 62,999 -0.80%
  YoY % -27.04% 4.78% 2.63% 27.52% -15.89% 13.22% -
  Horiz. % 95.29% 130.60% 124.64% 121.44% 95.24% 113.22% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 1,800 1,801 1,798 2,390 1,799 1,498 1,889 -0.80%
  YoY % -0.05% 0.19% -24.79% 32.83% 20.12% -20.71% -
  Horiz. % 95.29% 95.33% 95.14% 126.50% 95.24% 79.29% 100.00%
Div Payout % 93.07 % 57.36 % 177.16 % 454.55 % 335.20 % - % 940.30 % -31.96%
  YoY % 62.26% -67.62% -61.03% 35.61% 0.00% 0.00% -
  Horiz. % 9.90% 6.10% 18.84% 48.34% 35.65% 0.00% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 60,029 82,278 78,522 76,509 59,999 71,331 62,999 -0.80%
  YoY % -27.04% 4.78% 2.63% 27.52% -15.89% 13.22% -
  Horiz. % 95.29% 130.60% 124.64% 121.44% 95.24% 113.22% 100.00%
NOSH 60,029 60,057 59,940 59,772 59,999 59,942 62,999 -0.80%
  YoY % -0.05% 0.19% 0.28% -0.38% 0.10% -4.85% -
  Horiz. % 95.29% 95.33% 95.14% 94.88% 95.24% 95.15% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.19 % 11.44 % 3.90 % 2.18 % 2.66 % -11.48 % 1.39 % 28.24%
  YoY % -45.89% 193.33% 78.90% -18.05% 123.17% -925.90% -
  Horiz. % 445.32% 823.02% 280.58% 156.83% 191.37% -825.90% 100.00%
ROE 3.22 % 3.82 % 1.29 % 0.69 % 0.90 % -2.96 % 0.32 % 46.88%
  YoY % -15.71% 196.12% 86.96% -23.33% 130.41% -1,025.00% -
  Horiz. % 1,006.25% 1,193.75% 403.12% 215.62% 281.25% -925.00% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 52.09 45.73 43.45 40.29 33.65 30.69 23.02 14.57%
  YoY % 13.91% 5.25% 7.84% 19.73% 9.64% 33.32% -
  Horiz. % 226.28% 198.65% 188.75% 175.02% 146.18% 133.32% 100.00%
EPS 3.22 5.23 1.69 0.88 0.89 -3.52 0.33 46.13%
  YoY % -38.43% 209.47% 92.05% -1.12% 125.28% -1,166.67% -
  Horiz. % 975.76% 1,584.85% 512.12% 266.67% 269.70% -1,066.67% 100.00%
DPS 3.00 3.00 3.00 4.00 3.00 2.50 3.00 -
  YoY % 0.00% 0.00% -25.00% 33.33% 20.00% -16.67% -
  Horiz. % 100.00% 100.00% 100.00% 133.33% 100.00% 83.33% 100.00%
NAPS 1.0000 1.3700 1.3100 1.2800 1.0000 1.1900 1.0000 -
  YoY % -27.01% 4.58% 2.34% 28.00% -15.97% 19.00% -
  Horiz. % 100.00% 137.00% 131.00% 128.00% 100.00% 119.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.74 11.19 10.61 9.81 8.23 7.50 5.91 13.64%
  YoY % 13.85% 5.47% 8.15% 19.20% 9.73% 26.90% -
  Horiz. % 215.57% 189.34% 179.53% 165.99% 139.26% 126.90% 100.00%
EPS 0.79 1.28 0.41 0.21 0.22 -0.86 0.08 46.42%
  YoY % -38.28% 212.20% 95.24% -4.55% 125.58% -1,175.00% -
  Horiz. % 987.50% 1,600.00% 512.50% 262.50% 275.00% -1,075.00% 100.00%
DPS 0.73 0.73 0.73 0.97 0.73 0.61 0.77 -0.88%
  YoY % 0.00% 0.00% -24.74% 32.88% 19.67% -20.78% -
  Horiz. % 94.81% 94.81% 94.81% 125.97% 94.81% 79.22% 100.00%
NAPS 0.2446 0.3353 0.3200 0.3118 0.2445 0.2907 0.2567 -0.80%
  YoY % -27.05% 4.78% 2.63% 27.53% -15.89% 13.25% -
  Horiz. % 95.29% 130.62% 124.66% 121.46% 95.25% 113.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.5100 0.5400 0.6200 0.3800 0.4400 0.6000 0.7400 -
P/RPS 0.98 1.18 1.43 0.94 1.31 1.96 3.21 -17.93%
  YoY % -16.95% -17.48% 52.13% -28.24% -33.16% -38.94% -
  Horiz. % 30.53% 36.76% 44.55% 29.28% 40.81% 61.06% 100.00%
P/EPS 15.82 10.33 36.61 43.18 49.16 -17.04 231.94 -36.05%
  YoY % 53.15% -71.78% -15.22% -12.16% 388.50% -107.35% -
  Horiz. % 6.82% 4.45% 15.78% 18.62% 21.20% -7.35% 100.00%
EY 6.32 9.69 2.73 2.32 2.03 -5.87 0.43 56.45%
  YoY % -34.78% 254.95% 17.67% 14.29% 134.58% -1,465.12% -
  Horiz. % 1,469.77% 2,253.49% 634.88% 539.53% 472.09% -1,365.12% 100.00%
DY 5.88 5.56 4.84 10.53 6.82 4.17 4.05 6.41%
  YoY % 5.76% 14.88% -54.04% 54.40% 63.55% 2.96% -
  Horiz. % 145.19% 137.28% 119.51% 260.00% 168.40% 102.96% 100.00%
P/NAPS 0.51 0.39 0.47 0.30 0.44 0.50 0.74 -6.01%
  YoY % 30.77% -17.02% 56.67% -31.82% -12.00% -32.43% -
  Horiz. % 68.92% 52.70% 63.51% 40.54% 59.46% 67.57% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 27/05/10 29/05/09 30/05/08 31/05/07 29/05/06 -
Price 0.5000 0.5600 0.6000 0.4000 0.4100 0.6200 0.7100 -
P/RPS 0.96 1.22 1.38 0.99 1.22 2.02 3.08 -17.64%
  YoY % -21.31% -11.59% 39.39% -18.85% -39.60% -34.42% -
  Horiz. % 31.17% 39.61% 44.81% 32.14% 39.61% 65.58% 100.00%
P/EPS 15.51 10.71 35.43 45.45 45.81 -17.61 222.54 -35.82%
  YoY % 44.82% -69.77% -22.05% -0.79% 360.14% -107.91% -
  Horiz. % 6.97% 4.81% 15.92% 20.42% 20.59% -7.91% 100.00%
EY 6.45 9.34 2.82 2.20 2.18 -5.68 0.45 55.79%
  YoY % -30.94% 231.21% 28.18% 0.92% 138.38% -1,362.22% -
  Horiz. % 1,433.33% 2,075.56% 626.67% 488.89% 484.44% -1,262.22% 100.00%
DY 6.00 5.36 5.00 10.00 7.32 4.03 4.23 5.99%
  YoY % 11.94% 7.20% -50.00% 36.61% 81.64% -4.73% -
  Horiz. % 141.84% 126.71% 118.20% 236.41% 173.05% 95.27% 100.00%
P/NAPS 0.50 0.41 0.46 0.31 0.41 0.52 0.71 -5.67%
  YoY % 21.95% -10.87% 48.39% -24.39% -21.15% -26.76% -
  Horiz. % 70.42% 57.75% 64.79% 43.66% 57.75% 73.24% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

172  923  546  873 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.29-0.01 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.195+0.01 
 VIZIONE 0.23-0.04 
 QES 0.355-0.025 
 MTRONIC 0.0950.00 

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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS