Highlights

[OKA] YoY Quarter Result on 2013-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     -27.77%    YoY -     -42.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 40,723 43,476 37,334 28,945 31,270 27,464 26,047 7.73%
  YoY % -6.33% 16.45% 28.98% -7.44% 13.86% 5.44% -
  Horiz. % 156.34% 166.91% 143.33% 111.13% 120.05% 105.44% 100.00%
PBT 6,573 2,187 6,428 749 1,727 3,848 877 39.85%
  YoY % 200.55% -65.98% 758.21% -56.63% -55.12% 338.77% -
  Horiz. % 749.49% 249.37% 732.95% 85.40% 196.92% 438.77% 100.00%
Tax -1,053 -541 -1,549 367 208 -707 138 -
  YoY % -94.64% 65.07% -522.07% 76.44% 129.42% -612.32% -
  Horiz. % -763.04% -392.03% -1,122.46% 265.94% 150.72% -512.32% 100.00%
NP 5,520 1,646 4,879 1,116 1,935 3,141 1,015 32.58%
  YoY % 235.36% -66.26% 337.19% -42.33% -38.40% 209.46% -
  Horiz. % 543.84% 162.17% 480.69% 109.95% 190.64% 309.46% 100.00%
NP to SH 5,520 1,646 4,879 1,116 1,935 3,141 1,015 32.58%
  YoY % 235.36% -66.26% 337.19% -42.33% -38.40% 209.46% -
  Horiz. % 543.84% 162.17% 480.69% 109.95% 190.64% 309.46% 100.00%
Tax Rate 16.02 % 24.74 % 24.10 % -49.00 % -12.04 % 18.37 % -15.74 % -
  YoY % -35.25% 2.66% 149.18% -306.98% -165.54% 216.71% -
  Horiz. % -101.78% -157.18% -153.11% 311.31% 76.49% -116.71% 100.00%
Total Cost 35,203 41,830 32,455 27,829 29,335 24,323 25,032 5.84%
  YoY % -15.84% 28.89% 16.62% -5.13% 20.61% -2.83% -
  Horiz. % 140.63% 167.11% 129.65% 111.17% 117.19% 97.17% 100.00%
Net Worth 137,588 120,719 60,941 97,799 60,029 82,278 78,522 9.79%
  YoY % 13.97% 98.09% -37.69% 62.92% -27.04% 4.78% -
  Horiz. % 175.22% 153.74% 77.61% 124.55% 76.45% 104.78% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 5,535 4,643 1,828 2,099 1,800 1,801 1,798 20.59%
  YoY % 19.21% 153.96% -12.94% 16.61% -0.05% 0.19% -
  Horiz. % 307.82% 258.20% 101.67% 116.78% 100.15% 100.19% 100.00%
Div Payout % 100.28 % 282.08 % 37.47 % 188.17 % 93.07 % 57.36 % 177.16 % -9.04%
  YoY % -64.45% 652.82% -80.09% 102.18% 62.26% -67.62% -
  Horiz. % 56.60% 159.22% 21.15% 106.21% 52.53% 32.38% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 137,588 120,719 60,941 97,799 60,029 82,278 78,522 9.79%
  YoY % 13.97% 98.09% -37.69% 62.92% -27.04% 4.78% -
  Horiz. % 175.22% 153.74% 77.61% 124.55% 76.45% 104.78% 100.00%
NOSH 158,148 154,769 60,941 59,999 60,029 60,057 59,940 17.53%
  YoY % 2.18% 153.96% 1.57% -0.05% -0.05% 0.19% -
  Horiz. % 263.84% 258.20% 101.67% 100.10% 100.15% 100.19% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.55 % 3.79 % 13.07 % 3.86 % 6.19 % 11.44 % 3.90 % 23.04%
  YoY % 257.52% -71.00% 238.60% -37.64% -45.89% 193.33% -
  Horiz. % 347.44% 97.18% 335.13% 98.97% 158.72% 293.33% 100.00%
ROE 4.01 % 1.36 % 8.01 % 1.14 % 3.22 % 3.82 % 1.29 % 20.79%
  YoY % 194.85% -83.02% 602.63% -64.60% -15.71% 196.12% -
  Horiz. % 310.85% 105.43% 620.93% 88.37% 249.61% 296.12% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.75 28.09 61.26 48.24 52.09 45.73 43.45 -8.34%
  YoY % -8.33% -54.15% 26.99% -7.39% 13.91% 5.25% -
  Horiz. % 59.26% 64.65% 140.99% 111.02% 119.88% 105.25% 100.00%
EPS 3.42 1.08 3.14 1.86 3.22 5.23 1.69 12.45%
  YoY % 216.67% -65.61% 68.82% -42.24% -38.43% 209.47% -
  Horiz. % 202.37% 63.91% 185.80% 110.06% 190.53% 309.47% 100.00%
DPS 3.50 3.00 3.00 3.50 3.00 3.00 3.00 2.60%
  YoY % 16.67% 0.00% -14.29% 16.67% 0.00% 0.00% -
  Horiz. % 116.67% 100.00% 100.00% 116.67% 100.00% 100.00% 100.00%
NAPS 0.8700 0.7800 1.0000 1.6300 1.0000 1.3700 1.3100 -6.59%
  YoY % 11.54% -22.00% -38.65% 63.00% -27.01% 4.58% -
  Horiz. % 66.41% 59.54% 76.34% 124.43% 76.34% 104.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.59 17.72 15.21 11.80 12.74 11.19 10.61 7.73%
  YoY % -6.38% 16.50% 28.90% -7.38% 13.85% 5.47% -
  Horiz. % 156.36% 167.01% 143.36% 111.22% 120.08% 105.47% 100.00%
EPS 2.25 0.67 1.99 0.45 0.79 1.28 0.41 32.78%
  YoY % 235.82% -66.33% 342.22% -43.04% -38.28% 212.20% -
  Horiz. % 548.78% 163.41% 485.37% 109.76% 192.68% 312.20% 100.00%
DPS 2.26 1.89 0.75 0.86 0.73 0.73 0.73 20.70%
  YoY % 19.58% 152.00% -12.79% 17.81% 0.00% 0.00% -
  Horiz. % 309.59% 258.90% 102.74% 117.81% 100.00% 100.00% 100.00%
NAPS 0.5607 0.4919 0.2483 0.3985 0.2446 0.3353 0.3200 9.79%
  YoY % 13.99% 98.11% -37.69% 62.92% -27.05% 4.78% -
  Horiz. % 175.22% 153.72% 77.59% 124.53% 76.44% 104.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.9950 0.9600 1.6100 0.5800 0.5100 0.5400 0.6200 -
P/RPS 3.86 3.42 2.63 1.20 0.98 1.18 1.43 17.98%
  YoY % 12.87% 30.04% 119.17% 22.45% -16.95% -17.48% -
  Horiz. % 269.93% 239.16% 183.92% 83.92% 68.53% 82.52% 100.00%
P/EPS 28.51 90.27 20.11 31.18 15.82 10.33 36.61 -4.08%
  YoY % -68.42% 348.88% -35.50% 97.09% 53.15% -71.78% -
  Horiz. % 77.87% 246.57% 54.93% 85.17% 43.21% 28.22% 100.00%
EY 3.51 1.11 4.97 3.21 6.32 9.69 2.73 4.27%
  YoY % 216.22% -77.67% 54.83% -49.21% -34.78% 254.95% -
  Horiz. % 128.57% 40.66% 182.05% 117.58% 231.50% 354.95% 100.00%
DY 3.52 3.13 1.86 6.03 5.88 5.56 4.84 -5.16%
  YoY % 12.46% 68.28% -69.15% 2.55% 5.76% 14.88% -
  Horiz. % 72.73% 64.67% 38.43% 124.59% 121.49% 114.88% 100.00%
P/NAPS 1.14 1.23 1.61 0.36 0.51 0.39 0.47 15.90%
  YoY % -7.32% -23.60% 347.22% -29.41% 30.77% -17.02% -
  Horiz. % 242.55% 261.70% 342.55% 76.60% 108.51% 82.98% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 02/06/14 31/05/13 28/05/12 23/05/11 27/05/10 -
Price 1.1400 0.9850 0.8700 0.6700 0.5000 0.5600 0.6000 -
P/RPS 4.43 3.51 1.42 1.39 0.96 1.22 1.38 21.43%
  YoY % 26.21% 147.18% 2.16% 44.79% -21.31% -11.59% -
  Horiz. % 321.01% 254.35% 102.90% 100.72% 69.57% 88.41% 100.00%
P/EPS 32.66 92.62 10.87 36.02 15.51 10.71 35.43 -1.35%
  YoY % -64.74% 752.07% -69.82% 132.24% 44.82% -69.77% -
  Horiz. % 92.18% 261.42% 30.68% 101.67% 43.78% 30.23% 100.00%
EY 3.06 1.08 9.20 2.78 6.45 9.34 2.82 1.37%
  YoY % 183.33% -88.26% 230.94% -56.90% -30.94% 231.21% -
  Horiz. % 108.51% 38.30% 326.24% 98.58% 228.72% 331.21% 100.00%
DY 3.07 3.05 3.45 5.22 6.00 5.36 5.00 -7.80%
  YoY % 0.66% -11.59% -33.91% -13.00% 11.94% 7.20% -
  Horiz. % 61.40% 61.00% 69.00% 104.40% 120.00% 107.20% 100.00%
P/NAPS 1.31 1.26 0.87 0.41 0.50 0.41 0.46 19.04%
  YoY % 3.97% 44.83% 112.20% -18.00% 21.95% -10.87% -
  Horiz. % 284.78% 273.91% 189.13% 89.13% 108.70% 89.13% 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
 
 

469  503  632  858 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.025+0.005 
 VSOLAR 0.0450.00 
 KGROUP 0.06+0.005 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KNM 0.205+0.01 
 HIBISCS 0.62+0.03 

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