Highlights

[OKA] YoY Quarter Result on 2014-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 02-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     68.88%    YoY -     337.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 38,055 40,723 43,476 37,334 28,945 31,270 27,464 5.58%
  YoY % -6.55% -6.33% 16.45% 28.98% -7.44% 13.86% -
  Horiz. % 138.56% 148.28% 158.30% 135.94% 105.39% 113.86% 100.00%
PBT 11,747 6,573 2,187 6,428 749 1,727 3,848 20.42%
  YoY % 78.72% 200.55% -65.98% 758.21% -56.63% -55.12% -
  Horiz. % 305.28% 170.82% 56.83% 167.05% 19.46% 44.88% 100.00%
Tax -2,001 -1,053 -541 -1,549 367 208 -707 18.91%
  YoY % -90.03% -94.64% 65.07% -522.07% 76.44% 129.42% -
  Horiz. % 283.03% 148.94% 76.52% 219.09% -51.91% -29.42% 100.00%
NP 9,746 5,520 1,646 4,879 1,116 1,935 3,141 20.75%
  YoY % 76.56% 235.36% -66.26% 337.19% -42.33% -38.40% -
  Horiz. % 310.28% 175.74% 52.40% 155.33% 35.53% 61.60% 100.00%
NP to SH 9,746 5,520 1,646 4,879 1,116 1,935 3,141 20.75%
  YoY % 76.56% 235.36% -66.26% 337.19% -42.33% -38.40% -
  Horiz. % 310.28% 175.74% 52.40% 155.33% 35.53% 61.60% 100.00%
Tax Rate 17.03 % 16.02 % 24.74 % 24.10 % -49.00 % -12.04 % 18.37 % -1.25%
  YoY % 6.30% -35.25% 2.66% 149.18% -306.98% -165.54% -
  Horiz. % 92.71% 87.21% 134.68% 131.19% -266.74% -65.54% 100.00%
Total Cost 28,309 35,203 41,830 32,455 27,829 29,335 24,323 2.56%
  YoY % -19.58% -15.84% 28.89% 16.62% -5.13% 20.61% -
  Horiz. % 116.39% 144.73% 171.98% 133.43% 114.41% 120.61% 100.00%
Net Worth 165,748 137,588 120,719 60,941 97,799 60,029 82,278 12.37%
  YoY % 20.47% 13.97% 98.09% -37.69% 62.92% -27.04% -
  Horiz. % 201.45% 167.22% 146.72% 74.07% 118.86% 72.96% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 5,801 5,535 4,643 1,828 2,099 1,800 1,801 21.50%
  YoY % 4.81% 19.21% 153.96% -12.94% 16.61% -0.05% -
  Horiz. % 321.98% 307.22% 257.70% 101.47% 116.56% 99.95% 100.00%
Div Payout % 59.52 % 100.28 % 282.08 % 37.47 % 188.17 % 93.07 % 57.36 % 0.62%
  YoY % -40.65% -64.45% 652.82% -80.09% 102.18% 62.26% -
  Horiz. % 103.77% 174.83% 491.77% 65.32% 328.05% 162.26% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 165,748 137,588 120,719 60,941 97,799 60,029 82,278 12.37%
  YoY % 20.47% 13.97% 98.09% -37.69% 62.92% -27.04% -
  Horiz. % 201.45% 167.22% 146.72% 74.07% 118.86% 72.96% 100.00%
NOSH 165,748 158,148 154,769 60,941 59,999 60,029 60,057 18.42%
  YoY % 4.81% 2.18% 153.96% 1.57% -0.05% -0.05% -
  Horiz. % 275.98% 263.33% 257.70% 101.47% 99.90% 99.95% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 25.61 % 13.55 % 3.79 % 13.07 % 3.86 % 6.19 % 11.44 % 14.36%
  YoY % 89.00% 257.52% -71.00% 238.60% -37.64% -45.89% -
  Horiz. % 223.86% 118.44% 33.13% 114.25% 33.74% 54.11% 100.00%
ROE 5.88 % 4.01 % 1.36 % 8.01 % 1.14 % 3.22 % 3.82 % 7.45%
  YoY % 46.63% 194.85% -83.02% 602.63% -64.60% -15.71% -
  Horiz. % 153.93% 104.97% 35.60% 209.69% 29.84% 84.29% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 22.96 25.75 28.09 61.26 48.24 52.09 45.73 -10.84%
  YoY % -10.83% -8.33% -54.15% 26.99% -7.39% 13.91% -
  Horiz. % 50.21% 56.31% 61.43% 133.96% 105.49% 113.91% 100.00%
EPS 5.88 3.42 1.08 3.14 1.86 3.22 5.23 1.97%
  YoY % 71.93% 216.67% -65.61% 68.82% -42.24% -38.43% -
  Horiz. % 112.43% 65.39% 20.65% 60.04% 35.56% 61.57% 100.00%
DPS 3.50 3.50 3.00 3.00 3.50 3.00 3.00 2.60%
  YoY % 0.00% 16.67% 0.00% -14.29% 16.67% 0.00% -
  Horiz. % 116.67% 116.67% 100.00% 100.00% 116.67% 100.00% 100.00%
NAPS 1.0000 0.8700 0.7800 1.0000 1.6300 1.0000 1.3700 -5.11%
  YoY % 14.94% 11.54% -22.00% -38.65% 63.00% -27.01% -
  Horiz. % 72.99% 63.50% 56.93% 72.99% 118.98% 72.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 15.51 16.59 17.72 15.21 11.80 12.74 11.19 5.59%
  YoY % -6.51% -6.38% 16.50% 28.90% -7.38% 13.85% -
  Horiz. % 138.61% 148.26% 158.36% 135.92% 105.45% 113.85% 100.00%
EPS 3.97 2.25 0.67 1.99 0.45 0.79 1.28 20.74%
  YoY % 76.44% 235.82% -66.33% 342.22% -43.04% -38.28% -
  Horiz. % 310.16% 175.78% 52.34% 155.47% 35.16% 61.72% 100.00%
DPS 2.36 2.26 1.89 0.75 0.86 0.73 0.73 21.58%
  YoY % 4.42% 19.58% 152.00% -12.79% 17.81% 0.00% -
  Horiz. % 323.29% 309.59% 258.90% 102.74% 117.81% 100.00% 100.00%
NAPS 0.6754 0.5607 0.4919 0.2483 0.3985 0.2446 0.3353 12.37%
  YoY % 20.46% 13.99% 98.11% -37.69% 62.92% -27.05% -
  Horiz. % 201.43% 167.22% 146.70% 74.05% 118.85% 72.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.4600 0.9950 0.9600 1.6100 0.5800 0.5100 0.5400 -
P/RPS 6.36 3.86 3.42 2.63 1.20 0.98 1.18 32.38%
  YoY % 64.77% 12.87% 30.04% 119.17% 22.45% -16.95% -
  Horiz. % 538.98% 327.12% 289.83% 222.88% 101.69% 83.05% 100.00%
P/EPS 24.83 28.51 90.27 20.11 31.18 15.82 10.33 15.72%
  YoY % -12.91% -68.42% 348.88% -35.50% 97.09% 53.15% -
  Horiz. % 240.37% 275.99% 873.86% 194.68% 301.84% 153.15% 100.00%
EY 4.03 3.51 1.11 4.97 3.21 6.32 9.69 -13.59%
  YoY % 14.81% 216.22% -77.67% 54.83% -49.21% -34.78% -
  Horiz. % 41.59% 36.22% 11.46% 51.29% 33.13% 65.22% 100.00%
DY 2.40 3.52 3.13 1.86 6.03 5.88 5.56 -13.05%
  YoY % -31.82% 12.46% 68.28% -69.15% 2.55% 5.76% -
  Horiz. % 43.17% 63.31% 56.29% 33.45% 108.45% 105.76% 100.00%
P/NAPS 1.46 1.14 1.23 1.61 0.36 0.51 0.39 24.58%
  YoY % 28.07% -7.32% -23.60% 347.22% -29.41% 30.77% -
  Horiz. % 374.36% 292.31% 315.38% 412.82% 92.31% 130.77% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 30/05/16 29/05/15 02/06/14 31/05/13 28/05/12 23/05/11 -
Price 1.5400 1.1400 0.9850 0.8700 0.6700 0.5000 0.5600 -
P/RPS 6.71 4.43 3.51 1.42 1.39 0.96 1.22 32.83%
  YoY % 51.47% 26.21% 147.18% 2.16% 44.79% -21.31% -
  Horiz. % 550.00% 363.11% 287.70% 116.39% 113.93% 78.69% 100.00%
P/EPS 26.19 32.66 92.62 10.87 36.02 15.51 10.71 16.06%
  YoY % -19.81% -64.74% 752.07% -69.82% 132.24% 44.82% -
  Horiz. % 244.54% 304.95% 864.80% 101.49% 336.32% 144.82% 100.00%
EY 3.82 3.06 1.08 9.20 2.78 6.45 9.34 -13.83%
  YoY % 24.84% 183.33% -88.26% 230.94% -56.90% -30.94% -
  Horiz. % 40.90% 32.76% 11.56% 98.50% 29.76% 69.06% 100.00%
DY 2.27 3.07 3.05 3.45 5.22 6.00 5.36 -13.33%
  YoY % -26.06% 0.66% -11.59% -33.91% -13.00% 11.94% -
  Horiz. % 42.35% 57.28% 56.90% 64.37% 97.39% 111.94% 100.00%
P/NAPS 1.54 1.31 1.26 0.87 0.41 0.50 0.41 24.65%
  YoY % 17.56% 3.97% 44.83% 112.20% -18.00% 21.95% -
  Horiz. % 375.61% 319.51% 307.32% 212.20% 100.00% 121.95% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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