Highlights

[OKA] YoY Quarter Result on 2012-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 28-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     85.88%    YoY -     -38.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 43,476 37,334 28,945 31,270 27,464 26,047 24,082 10.34%
  YoY % 16.45% 28.98% -7.44% 13.86% 5.44% 8.16% -
  Horiz. % 180.53% 155.03% 120.19% 129.85% 114.04% 108.16% 100.00%
PBT 2,187 6,428 749 1,727 3,848 877 556 25.63%
  YoY % -65.98% 758.21% -56.63% -55.12% 338.77% 57.73% -
  Horiz. % 393.35% 1,156.12% 134.71% 310.61% 692.09% 157.73% 100.00%
Tax -541 -1,549 367 208 -707 138 -30 61.90%
  YoY % 65.07% -522.07% 76.44% 129.42% -612.32% 560.00% -
  Horiz. % 1,803.33% 5,163.33% -1,223.33% -693.33% 2,356.67% -460.00% 100.00%
NP 1,646 4,879 1,116 1,935 3,141 1,015 526 20.93%
  YoY % -66.26% 337.19% -42.33% -38.40% 209.46% 92.97% -
  Horiz. % 312.93% 927.57% 212.17% 367.87% 597.15% 192.97% 100.00%
NP to SH 1,646 4,879 1,116 1,935 3,141 1,015 526 20.93%
  YoY % -66.26% 337.19% -42.33% -38.40% 209.46% 92.97% -
  Horiz. % 312.93% 927.57% 212.17% 367.87% 597.15% 192.97% 100.00%
Tax Rate 24.74 % 24.10 % -49.00 % -12.04 % 18.37 % -15.74 % 5.40 % 28.86%
  YoY % 2.66% 149.18% -306.98% -165.54% 216.71% -391.48% -
  Horiz. % 458.15% 446.30% -907.41% -222.96% 340.19% -291.48% 100.00%
Total Cost 41,830 32,455 27,829 29,335 24,323 25,032 23,556 10.04%
  YoY % 28.89% 16.62% -5.13% 20.61% -2.83% 6.27% -
  Horiz. % 177.58% 137.78% 118.14% 124.53% 103.26% 106.27% 100.00%
Net Worth 120,719 60,941 97,799 60,029 82,278 78,522 76,509 7.89%
  YoY % 98.09% -37.69% 62.92% -27.04% 4.78% 2.63% -
  Horiz. % 157.79% 79.65% 127.83% 78.46% 107.54% 102.63% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,643 1,828 2,099 1,800 1,801 1,798 2,390 11.69%
  YoY % 153.96% -12.94% 16.61% -0.05% 0.19% -24.79% -
  Horiz. % 194.20% 76.47% 87.83% 75.32% 75.36% 75.21% 100.00%
Div Payout % 282.08 % 37.47 % 188.17 % 93.07 % 57.36 % 177.16 % 454.55 % -7.64%
  YoY % 652.82% -80.09% 102.18% 62.26% -67.62% -61.03% -
  Horiz. % 62.06% 8.24% 41.40% 20.48% 12.62% 38.97% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 120,719 60,941 97,799 60,029 82,278 78,522 76,509 7.89%
  YoY % 98.09% -37.69% 62.92% -27.04% 4.78% 2.63% -
  Horiz. % 157.79% 79.65% 127.83% 78.46% 107.54% 102.63% 100.00%
NOSH 154,769 60,941 59,999 60,029 60,057 59,940 59,772 17.17%
  YoY % 153.96% 1.57% -0.05% -0.05% 0.19% 0.28% -
  Horiz. % 258.93% 101.96% 100.38% 100.43% 100.48% 100.28% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.79 % 13.07 % 3.86 % 6.19 % 11.44 % 3.90 % 2.18 % 9.65%
  YoY % -71.00% 238.60% -37.64% -45.89% 193.33% 78.90% -
  Horiz. % 173.85% 599.54% 177.06% 283.94% 524.77% 178.90% 100.00%
ROE 1.36 % 8.01 % 1.14 % 3.22 % 3.82 % 1.29 % 0.69 % 11.97%
  YoY % -83.02% 602.63% -64.60% -15.71% 196.12% 86.96% -
  Horiz. % 197.10% 1,160.87% 165.22% 466.67% 553.62% 186.96% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.09 61.26 48.24 52.09 45.73 43.45 40.29 -5.83%
  YoY % -54.15% 26.99% -7.39% 13.91% 5.25% 7.84% -
  Horiz. % 69.72% 152.05% 119.73% 129.29% 113.50% 107.84% 100.00%
EPS 1.08 3.14 1.86 3.22 5.23 1.69 0.88 3.47%
  YoY % -65.61% 68.82% -42.24% -38.43% 209.47% 92.05% -
  Horiz. % 122.73% 356.82% 211.36% 365.91% 594.32% 192.05% 100.00%
DPS 3.00 3.00 3.50 3.00 3.00 3.00 4.00 -4.68%
  YoY % 0.00% -14.29% 16.67% 0.00% 0.00% -25.00% -
  Horiz. % 75.00% 75.00% 87.50% 75.00% 75.00% 75.00% 100.00%
NAPS 0.7800 1.0000 1.6300 1.0000 1.3700 1.3100 1.2800 -7.92%
  YoY % -22.00% -38.65% 63.00% -27.01% 4.58% 2.34% -
  Horiz. % 60.94% 78.12% 127.34% 78.12% 107.03% 102.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.72 15.21 11.80 12.74 11.19 10.61 9.81 10.35%
  YoY % 16.50% 28.90% -7.38% 13.85% 5.47% 8.15% -
  Horiz. % 180.63% 155.05% 120.29% 129.87% 114.07% 108.15% 100.00%
EPS 0.67 1.99 0.45 0.79 1.28 0.41 0.21 21.32%
  YoY % -66.33% 342.22% -43.04% -38.28% 212.20% 95.24% -
  Horiz. % 319.05% 947.62% 214.29% 376.19% 609.52% 195.24% 100.00%
DPS 1.89 0.75 0.86 0.73 0.73 0.73 0.97 11.75%
  YoY % 152.00% -12.79% 17.81% 0.00% 0.00% -24.74% -
  Horiz. % 194.85% 77.32% 88.66% 75.26% 75.26% 75.26% 100.00%
NAPS 0.4919 0.2483 0.3985 0.2446 0.3353 0.3200 0.3118 7.89%
  YoY % 98.11% -37.69% 62.92% -27.05% 4.78% 2.63% -
  Horiz. % 157.76% 79.63% 127.81% 78.45% 107.54% 102.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.9600 1.6100 0.5800 0.5100 0.5400 0.6200 0.3800 -
P/RPS 3.42 2.63 1.20 0.98 1.18 1.43 0.94 24.01%
  YoY % 30.04% 119.17% 22.45% -16.95% -17.48% 52.13% -
  Horiz. % 363.83% 279.79% 127.66% 104.26% 125.53% 152.13% 100.00%
P/EPS 90.27 20.11 31.18 15.82 10.33 36.61 43.18 13.07%
  YoY % 348.88% -35.50% 97.09% 53.15% -71.78% -15.22% -
  Horiz. % 209.06% 46.57% 72.21% 36.64% 23.92% 84.78% 100.00%
EY 1.11 4.97 3.21 6.32 9.69 2.73 2.32 -11.56%
  YoY % -77.67% 54.83% -49.21% -34.78% 254.95% 17.67% -
  Horiz. % 47.84% 214.22% 138.36% 272.41% 417.67% 117.67% 100.00%
DY 3.13 1.86 6.03 5.88 5.56 4.84 10.53 -18.30%
  YoY % 68.28% -69.15% 2.55% 5.76% 14.88% -54.04% -
  Horiz. % 29.72% 17.66% 57.26% 55.84% 52.80% 45.96% 100.00%
P/NAPS 1.23 1.61 0.36 0.51 0.39 0.47 0.30 26.50%
  YoY % -23.60% 347.22% -29.41% 30.77% -17.02% 56.67% -
  Horiz. % 410.00% 536.67% 120.00% 170.00% 130.00% 156.67% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 02/06/14 31/05/13 28/05/12 23/05/11 27/05/10 29/05/09 -
Price 0.9850 0.8700 0.6700 0.5000 0.5600 0.6000 0.4000 -
P/RPS 3.51 1.42 1.39 0.96 1.22 1.38 0.99 23.47%
  YoY % 147.18% 2.16% 44.79% -21.31% -11.59% 39.39% -
  Horiz. % 354.55% 143.43% 140.40% 96.97% 123.23% 139.39% 100.00%
P/EPS 92.62 10.87 36.02 15.51 10.71 35.43 45.45 12.59%
  YoY % 752.07% -69.82% 132.24% 44.82% -69.77% -22.05% -
  Horiz. % 203.78% 23.92% 79.25% 34.13% 23.56% 77.95% 100.00%
EY 1.08 9.20 2.78 6.45 9.34 2.82 2.20 -11.18%
  YoY % -88.26% 230.94% -56.90% -30.94% 231.21% 28.18% -
  Horiz. % 49.09% 418.18% 126.36% 293.18% 424.55% 128.18% 100.00%
DY 3.05 3.45 5.22 6.00 5.36 5.00 10.00 -17.95%
  YoY % -11.59% -33.91% -13.00% 11.94% 7.20% -50.00% -
  Horiz. % 30.50% 34.50% 52.20% 60.00% 53.60% 50.00% 100.00%
P/NAPS 1.26 0.87 0.41 0.50 0.41 0.46 0.31 26.32%
  YoY % 44.83% 112.20% -18.00% 21.95% -10.87% 48.39% -
  Horiz. % 406.45% 280.65% 132.26% 161.29% 132.26% 148.39% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. UWC: The Earnings far too little & dividend too small to justify such lofty high prices (IT WILL CRASH) BETTER RUN! Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS