Highlights

[OKA] YoY Quarter Result on 2015-03-31 [#4]

Stock [OKA]: OKA CORP BHD
Announcement Date 29-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -68.35%    YoY -     -66.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 36,705 38,055 40,723 43,476 37,334 28,945 31,270 2.71%
  YoY % -3.55% -6.55% -6.33% 16.45% 28.98% -7.44% -
  Horiz. % 117.38% 121.70% 130.23% 139.03% 119.39% 92.56% 100.00%
PBT 10,376 11,747 6,573 2,187 6,428 749 1,727 34.81%
  YoY % -11.67% 78.72% 200.55% -65.98% 758.21% -56.63% -
  Horiz. % 600.81% 680.20% 380.60% 126.64% 372.21% 43.37% 100.00%
Tax -2,871 -2,001 -1,053 -541 -1,549 367 208 -
  YoY % -43.48% -90.03% -94.64% 65.07% -522.07% 76.44% -
  Horiz. % -1,380.29% -962.02% -506.25% -260.10% -744.71% 176.44% 100.00%
NP 7,505 9,746 5,520 1,646 4,879 1,116 1,935 25.33%
  YoY % -22.99% 76.56% 235.36% -66.26% 337.19% -42.33% -
  Horiz. % 387.86% 503.67% 285.27% 85.06% 252.14% 57.67% 100.00%
NP to SH 7,505 9,746 5,520 1,646 4,879 1,116 1,935 25.33%
  YoY % -22.99% 76.56% 235.36% -66.26% 337.19% -42.33% -
  Horiz. % 387.86% 503.67% 285.27% 85.06% 252.14% 57.67% 100.00%
Tax Rate 27.67 % 17.03 % 16.02 % 24.74 % 24.10 % -49.00 % -12.04 % -
  YoY % 62.48% 6.30% -35.25% 2.66% 149.18% -306.98% -
  Horiz. % -229.82% -141.45% -133.06% -205.48% -200.17% 406.98% 100.00%
Total Cost 29,200 28,309 35,203 41,830 32,455 27,829 29,335 -0.08%
  YoY % 3.15% -19.58% -15.84% 28.89% 16.62% -5.13% -
  Horiz. % 99.54% 96.50% 120.00% 142.59% 110.64% 94.87% 100.00%
Net Worth 168,484 165,748 137,588 120,719 60,941 97,799 60,029 18.76%
  YoY % 1.65% 20.47% 13.97% 98.09% -37.69% 62.92% -
  Horiz. % 280.67% 276.11% 229.20% 201.10% 101.52% 162.92% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 5,725 5,801 5,535 4,643 1,828 2,099 1,800 21.25%
  YoY % -1.31% 4.81% 19.21% 153.96% -12.94% 16.61% -
  Horiz. % 317.91% 322.13% 307.36% 257.82% 101.52% 116.61% 100.00%
Div Payout % 76.29 % 59.52 % 100.28 % 282.08 % 37.47 % 188.17 % 93.07 % -3.26%
  YoY % 28.18% -40.65% -64.45% 652.82% -80.09% 102.18% -
  Horiz. % 81.97% 63.95% 107.75% 303.08% 40.26% 202.18% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 168,484 165,748 137,588 120,719 60,941 97,799 60,029 18.76%
  YoY % 1.65% 20.47% 13.97% 98.09% -37.69% 62.92% -
  Horiz. % 280.67% 276.11% 229.20% 201.10% 101.52% 162.92% 100.00%
NOSH 163,577 165,748 158,148 154,769 60,941 59,999 60,029 18.18%
  YoY % -1.31% 4.81% 2.18% 153.96% 1.57% -0.05% -
  Horiz. % 272.49% 276.11% 263.45% 257.82% 101.52% 99.95% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 20.45 % 25.61 % 13.55 % 3.79 % 13.07 % 3.86 % 6.19 % 22.03%
  YoY % -20.15% 89.00% 257.52% -71.00% 238.60% -37.64% -
  Horiz. % 330.37% 413.73% 218.90% 61.23% 211.15% 62.36% 100.00%
ROE 4.45 % 5.88 % 4.01 % 1.36 % 8.01 % 1.14 % 3.22 % 5.54%
  YoY % -24.32% 46.63% 194.85% -83.02% 602.63% -64.60% -
  Horiz. % 138.20% 182.61% 124.53% 42.24% 248.76% 35.40% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.44 22.96 25.75 28.09 61.26 48.24 52.09 -13.09%
  YoY % -2.26% -10.83% -8.33% -54.15% 26.99% -7.39% -
  Horiz. % 43.08% 44.08% 49.43% 53.93% 117.60% 92.61% 100.00%
EPS 4.59 5.88 3.42 1.08 3.14 1.86 3.22 6.08%
  YoY % -21.94% 71.93% 216.67% -65.61% 68.82% -42.24% -
  Horiz. % 142.55% 182.61% 106.21% 33.54% 97.52% 57.76% 100.00%
DPS 3.50 3.50 3.50 3.00 3.00 3.50 3.00 2.60%
  YoY % 0.00% 0.00% 16.67% 0.00% -14.29% 16.67% -
  Horiz. % 116.67% 116.67% 116.67% 100.00% 100.00% 116.67% 100.00%
NAPS 1.0300 1.0000 0.8700 0.7800 1.0000 1.6300 1.0000 0.49%
  YoY % 3.00% 14.94% 11.54% -22.00% -38.65% 63.00% -
  Horiz. % 103.00% 100.00% 87.00% 78.00% 100.00% 163.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.96 15.51 16.59 17.72 15.21 11.80 12.74 2.71%
  YoY % -3.55% -6.51% -6.38% 16.50% 28.90% -7.38% -
  Horiz. % 117.43% 121.74% 130.22% 139.09% 119.39% 92.62% 100.00%
EPS 3.06 3.97 2.25 0.67 1.99 0.45 0.79 25.31%
  YoY % -22.92% 76.44% 235.82% -66.33% 342.22% -43.04% -
  Horiz. % 387.34% 502.53% 284.81% 84.81% 251.90% 56.96% 100.00%
DPS 2.33 2.36 2.26 1.89 0.75 0.86 0.73 21.33%
  YoY % -1.27% 4.42% 19.58% 152.00% -12.79% 17.81% -
  Horiz. % 319.18% 323.29% 309.59% 258.90% 102.74% 117.81% 100.00%
NAPS 0.6866 0.6754 0.5607 0.4919 0.2483 0.3985 0.2446 18.76%
  YoY % 1.66% 20.46% 13.99% 98.11% -37.69% 62.92% -
  Horiz. % 280.70% 276.12% 229.23% 201.10% 101.51% 162.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.4000 1.4600 0.9950 0.9600 1.6100 0.5800 0.5100 -
P/RPS 6.24 6.36 3.86 3.42 2.63 1.20 0.98 36.12%
  YoY % -1.89% 64.77% 12.87% 30.04% 119.17% 22.45% -
  Horiz. % 636.73% 648.98% 393.88% 348.98% 268.37% 122.45% 100.00%
P/EPS 30.51 24.83 28.51 90.27 20.11 31.18 15.82 11.56%
  YoY % 22.88% -12.91% -68.42% 348.88% -35.50% 97.09% -
  Horiz. % 192.86% 156.95% 180.21% 570.61% 127.12% 197.09% 100.00%
EY 3.28 4.03 3.51 1.11 4.97 3.21 6.32 -10.35%
  YoY % -18.61% 14.81% 216.22% -77.67% 54.83% -49.21% -
  Horiz. % 51.90% 63.77% 55.54% 17.56% 78.64% 50.79% 100.00%
DY 2.50 2.40 3.52 3.13 1.86 6.03 5.88 -13.28%
  YoY % 4.17% -31.82% 12.46% 68.28% -69.15% 2.55% -
  Horiz. % 42.52% 40.82% 59.86% 53.23% 31.63% 102.55% 100.00%
P/NAPS 1.36 1.46 1.14 1.23 1.61 0.36 0.51 17.75%
  YoY % -6.85% 28.07% -7.32% -23.60% 347.22% -29.41% -
  Horiz. % 266.67% 286.27% 223.53% 241.18% 315.69% 70.59% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 26/05/17 30/05/16 29/05/15 02/06/14 31/05/13 28/05/12 -
Price 1.2500 1.5400 1.1400 0.9850 0.8700 0.6700 0.5000 -
P/RPS 5.57 6.71 4.43 3.51 1.42 1.39 0.96 34.03%
  YoY % -16.99% 51.47% 26.21% 147.18% 2.16% 44.79% -
  Horiz. % 580.21% 698.96% 461.46% 365.62% 147.92% 144.79% 100.00%
P/EPS 27.24 26.19 32.66 92.62 10.87 36.02 15.51 9.84%
  YoY % 4.01% -19.81% -64.74% 752.07% -69.82% 132.24% -
  Horiz. % 175.63% 168.86% 210.57% 597.16% 70.08% 232.24% 100.00%
EY 3.67 3.82 3.06 1.08 9.20 2.78 6.45 -8.97%
  YoY % -3.93% 24.84% 183.33% -88.26% 230.94% -56.90% -
  Horiz. % 56.90% 59.22% 47.44% 16.74% 142.64% 43.10% 100.00%
DY 2.80 2.27 3.07 3.05 3.45 5.22 6.00 -11.92%
  YoY % 23.35% -26.06% 0.66% -11.59% -33.91% -13.00% -
  Horiz. % 46.67% 37.83% 51.17% 50.83% 57.50% 87.00% 100.00%
P/NAPS 1.21 1.54 1.31 1.26 0.87 0.41 0.50 15.86%
  YoY % -21.43% 17.56% 3.97% 44.83% 112.20% -18.00% -
  Horiz. % 242.00% 308.00% 262.00% 252.00% 174.00% 82.00% 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
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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!
PARTNERS & BROKERS