Highlights

[OKA] YoY Quarter Result on 2010-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     173.58%    YoY -     92.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 28,945 31,270 27,464 26,047 24,082 20,191 18,394 7.84%
  YoY % -7.44% 13.86% 5.44% 8.16% 19.27% 9.77% -
  Horiz. % 157.36% 170.00% 149.31% 141.61% 130.92% 109.77% 100.00%
PBT 749 1,727 3,848 877 556 535 -2,844 -
  YoY % -56.63% -55.12% 338.77% 57.73% 3.93% 118.81% -
  Horiz. % -26.34% -60.72% -135.30% -30.84% -19.55% -18.81% 100.00%
Tax 367 208 -707 138 -30 2 733 -10.88%
  YoY % 76.44% 129.42% -612.32% 560.00% -1,600.00% -99.73% -
  Horiz. % 50.07% 28.38% -96.45% 18.83% -4.09% 0.27% 100.00%
NP 1,116 1,935 3,141 1,015 526 537 -2,111 -
  YoY % -42.33% -38.40% 209.46% 92.97% -2.05% 125.44% -
  Horiz. % -52.87% -91.66% -148.79% -48.08% -24.92% -25.44% 100.00%
NP to SH 1,116 1,935 3,141 1,015 526 537 -2,111 -
  YoY % -42.33% -38.40% 209.46% 92.97% -2.05% 125.44% -
  Horiz. % -52.87% -91.66% -148.79% -48.08% -24.92% -25.44% 100.00%
Tax Rate -49.00 % -12.04 % 18.37 % -15.74 % 5.40 % -0.37 % - % -
  YoY % -306.98% -165.54% 216.71% -391.48% 1,559.46% 0.00% -
  Horiz. % 13,243.24% 3,254.05% -4,964.87% 4,254.05% -1,459.46% 100.00% -
Total Cost 27,829 29,335 24,323 25,032 23,556 19,654 20,505 5.22%
  YoY % -5.13% 20.61% -2.83% 6.27% 19.85% -4.15% -
  Horiz. % 135.72% 143.06% 118.62% 122.08% 114.88% 95.85% 100.00%
Net Worth 97,799 60,029 82,278 78,522 76,509 59,999 71,331 5.40%
  YoY % 62.92% -27.04% 4.78% 2.63% 27.52% -15.89% -
  Horiz. % 137.11% 84.16% 115.35% 110.08% 107.26% 84.11% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,099 1,800 1,801 1,798 2,390 1,799 1,498 5.78%
  YoY % 16.61% -0.05% 0.19% -24.79% 32.83% 20.12% -
  Horiz. % 140.13% 120.18% 120.23% 120.00% 159.55% 120.12% 100.00%
Div Payout % 188.17 % 93.07 % 57.36 % 177.16 % 454.55 % 335.20 % - % -
  YoY % 102.18% 62.26% -67.62% -61.03% 35.61% 0.00% -
  Horiz. % 56.14% 27.77% 17.11% 52.85% 135.61% 100.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 97,799 60,029 82,278 78,522 76,509 59,999 71,331 5.40%
  YoY % 62.92% -27.04% 4.78% 2.63% 27.52% -15.89% -
  Horiz. % 137.11% 84.16% 115.35% 110.08% 107.26% 84.11% 100.00%
NOSH 59,999 60,029 60,057 59,940 59,772 59,999 59,942 0.02%
  YoY % -0.05% -0.05% 0.19% 0.28% -0.38% 0.10% -
  Horiz. % 100.10% 100.15% 100.19% 100.00% 99.72% 100.10% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.86 % 6.19 % 11.44 % 3.90 % 2.18 % 2.66 % -11.48 % -
  YoY % -37.64% -45.89% 193.33% 78.90% -18.05% 123.17% -
  Horiz. % -33.62% -53.92% -99.65% -33.97% -18.99% -23.17% 100.00%
ROE 1.14 % 3.22 % 3.82 % 1.29 % 0.69 % 0.90 % -2.96 % -
  YoY % -64.60% -15.71% 196.12% 86.96% -23.33% 130.41% -
  Horiz. % -38.51% -108.78% -129.05% -43.58% -23.31% -30.41% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 48.24 52.09 45.73 43.45 40.29 33.65 30.69 7.82%
  YoY % -7.39% 13.91% 5.25% 7.84% 19.73% 9.64% -
  Horiz. % 157.18% 169.73% 149.01% 141.58% 131.28% 109.64% 100.00%
EPS 1.86 3.22 5.23 1.69 0.88 0.89 -3.52 -
  YoY % -42.24% -38.43% 209.47% 92.05% -1.12% 125.28% -
  Horiz. % -52.84% -91.48% -148.58% -48.01% -25.00% -25.28% 100.00%
DPS 3.50 3.00 3.00 3.00 4.00 3.00 2.50 5.76%
  YoY % 16.67% 0.00% 0.00% -25.00% 33.33% 20.00% -
  Horiz. % 140.00% 120.00% 120.00% 120.00% 160.00% 120.00% 100.00%
NAPS 1.6300 1.0000 1.3700 1.3100 1.2800 1.0000 1.1900 5.38%
  YoY % 63.00% -27.01% 4.58% 2.34% 28.00% -15.97% -
  Horiz. % 136.97% 84.03% 115.13% 110.08% 107.56% 84.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.80 12.74 11.19 10.61 9.81 8.23 7.50 7.84%
  YoY % -7.38% 13.85% 5.47% 8.15% 19.20% 9.73% -
  Horiz. % 157.33% 169.87% 149.20% 141.47% 130.80% 109.73% 100.00%
EPS 0.45 0.79 1.28 0.41 0.21 0.22 -0.86 -
  YoY % -43.04% -38.28% 212.20% 95.24% -4.55% 125.58% -
  Horiz. % -52.33% -91.86% -148.84% -47.67% -24.42% -25.58% 100.00%
DPS 0.86 0.73 0.73 0.73 0.97 0.73 0.61 5.89%
  YoY % 17.81% 0.00% 0.00% -24.74% 32.88% 19.67% -
  Horiz. % 140.98% 119.67% 119.67% 119.67% 159.02% 119.67% 100.00%
NAPS 0.3985 0.2446 0.3353 0.3200 0.3118 0.2445 0.2907 5.39%
  YoY % 62.92% -27.05% 4.78% 2.63% 27.53% -15.89% -
  Horiz. % 137.08% 84.14% 115.34% 110.08% 107.26% 84.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.5800 0.5100 0.5400 0.6200 0.3800 0.4400 0.6000 -
P/RPS 1.20 0.98 1.18 1.43 0.94 1.31 1.96 -7.84%
  YoY % 22.45% -16.95% -17.48% 52.13% -28.24% -33.16% -
  Horiz. % 61.22% 50.00% 60.20% 72.96% 47.96% 66.84% 100.00%
P/EPS 31.18 15.82 10.33 36.61 43.18 49.16 -17.04 -
  YoY % 97.09% 53.15% -71.78% -15.22% -12.16% 388.50% -
  Horiz. % -182.98% -92.84% -60.62% -214.85% -253.40% -288.50% 100.00%
EY 3.21 6.32 9.69 2.73 2.32 2.03 -5.87 -
  YoY % -49.21% -34.78% 254.95% 17.67% 14.29% 134.58% -
  Horiz. % -54.68% -107.67% -165.08% -46.51% -39.52% -34.58% 100.00%
DY 6.03 5.88 5.56 4.84 10.53 6.82 4.17 6.33%
  YoY % 2.55% 5.76% 14.88% -54.04% 54.40% 63.55% -
  Horiz. % 144.60% 141.01% 133.33% 116.07% 252.52% 163.55% 100.00%
P/NAPS 0.36 0.51 0.39 0.47 0.30 0.44 0.50 -5.32%
  YoY % -29.41% 30.77% -17.02% 56.67% -31.82% -12.00% -
  Horiz. % 72.00% 102.00% 78.00% 94.00% 60.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 28/05/12 23/05/11 27/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.6700 0.5000 0.5600 0.6000 0.4000 0.4100 0.6200 -
P/RPS 1.39 0.96 1.22 1.38 0.99 1.22 2.02 -6.03%
  YoY % 44.79% -21.31% -11.59% 39.39% -18.85% -39.60% -
  Horiz. % 68.81% 47.52% 60.40% 68.32% 49.01% 60.40% 100.00%
P/EPS 36.02 15.51 10.71 35.43 45.45 45.81 -17.61 -
  YoY % 132.24% 44.82% -69.77% -22.05% -0.79% 360.14% -
  Horiz. % -204.54% -88.07% -60.82% -201.19% -258.09% -260.14% 100.00%
EY 2.78 6.45 9.34 2.82 2.20 2.18 -5.68 -
  YoY % -56.90% -30.94% 231.21% 28.18% 0.92% 138.38% -
  Horiz. % -48.94% -113.56% -164.44% -49.65% -38.73% -38.38% 100.00%
DY 5.22 6.00 5.36 5.00 10.00 7.32 4.03 4.40%
  YoY % -13.00% 11.94% 7.20% -50.00% 36.61% 81.64% -
  Horiz. % 129.53% 148.88% 133.00% 124.07% 248.14% 181.64% 100.00%
P/NAPS 0.41 0.50 0.41 0.46 0.31 0.41 0.52 -3.88%
  YoY % -18.00% 21.95% -10.87% 48.39% -24.39% -21.15% -
  Horiz. % 78.85% 96.15% 78.85% 88.46% 59.62% 78.85% 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
 
 

154  860  580  920 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.285+0.025 
 DNEX-WD 0.055+0.01 
 XOX 0.085-0.005 
 XOX-WC 0.015+0.01 
 QES 0.36-0.02 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 SAPNRG 0.120.00 
 BIOHLDG 0.305+0.005 
 AT 0.175-0.005 

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!

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