Highlights

[OKA] YoY TTM Result on 2010-12-31 [#3]

Stock [OKA]: OKA CORP BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     22.64%    YoY -     3.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 137,032 135,404 117,301 109,914 101,071 101,728 80,617 9.24%
  YoY % 1.20% 15.43% 6.72% 8.75% -0.65% 26.19% -
  Horiz. % 169.98% 167.96% 145.50% 136.34% 125.37% 126.19% 100.00%
PBT 12,640 9,181 7,569 3,782 5,124 5,241 -1,739 -
  YoY % 37.68% 21.30% 100.13% -26.19% -2.23% 401.38% -
  Horiz. % -726.85% -527.95% -435.25% -217.48% -294.65% -301.38% 100.00%
Tax -3,022 -2,687 -1,421 -288 -1,739 -1,208 610 -
  YoY % -12.47% -89.09% -393.40% 83.44% -43.96% -298.03% -
  Horiz. % -495.41% -440.49% -232.95% -47.21% -285.08% -198.03% 100.00%
NP 9,618 6,494 6,148 3,494 3,385 4,033 -1,129 -
  YoY % 48.11% 5.63% 75.96% 3.22% -16.07% 457.22% -
  Horiz. % -851.90% -575.20% -544.55% -309.48% -299.82% -357.22% 100.00%
NP to SH 9,618 6,494 6,148 3,494 3,385 4,033 -1,129 -
  YoY % 48.11% 5.63% 75.96% 3.22% -16.07% 457.22% -
  Horiz. % -851.90% -575.20% -544.55% -309.48% -299.82% -357.22% 100.00%
Tax Rate 23.91 % 29.27 % 18.77 % 7.62 % 33.94 % 23.05 % - % -
  YoY % -18.31% 55.94% 146.33% -77.55% 47.25% 0.00% -
  Horiz. % 103.73% 126.98% 81.43% 33.06% 147.25% 100.00% -
Total Cost 127,414 128,910 111,153 106,420 97,686 97,695 81,746 7.67%
  YoY % -1.16% 15.98% 4.45% 8.94% -0.01% 19.51% -
  Horiz. % 155.87% 157.70% 135.97% 130.18% 119.50% 119.51% 100.00%
Net Worth 103,907 96,787 83,641 79,356 77,191 76,137 71,633 6.39%
  YoY % 7.36% 15.72% 5.40% 2.80% 1.39% 6.29% -
  Horiz. % 145.06% 135.12% 116.76% 110.78% 107.76% 106.29% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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 % 21.83 % 27.73 % 29.31 % 51.47 % 70.63 % 44.63 % - % -
  YoY % -21.28% -5.39% -43.05% -27.13% 58.26% 0.00% -
  Horiz. % 48.91% 62.13% 65.67% 115.33% 158.26% 100.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 103,907 96,787 83,641 79,356 77,191 76,137 71,633 6.39%
  YoY % 7.36% 15.72% 5.40% 2.80% 1.39% 6.29% -
  Horiz. % 145.06% 135.12% 116.76% 110.78% 107.76% 106.29% 100.00%
NOSH 60,062 60,116 60,173 60,118 59,838 59,950 60,196 -0.04%
  YoY % -0.09% -0.09% 0.09% 0.47% -0.19% -0.41% -
  Horiz. % 99.78% 99.87% 99.96% 99.87% 99.41% 99.59% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.02 % 4.80 % 5.24 % 3.18 % 3.35 % 3.96 % -1.40 % -
  YoY % 46.25% -8.40% 64.78% -5.07% -15.40% 382.86% -
  Horiz. % -501.43% -342.86% -374.29% -227.14% -239.29% -282.86% 100.00%
ROE 9.26 % 6.71 % 7.35 % 4.40 % 4.39 % 5.30 % -1.58 % -
  YoY % 38.00% -8.71% 67.05% 0.23% -17.17% 435.44% -
  Horiz. % -586.08% -424.68% -465.19% -278.48% -277.85% -335.44% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 228.15 225.24 194.94 182.83 168.91 169.69 133.92 9.28%
  YoY % 1.29% 15.54% 6.62% 8.24% -0.46% 26.71% -
  Horiz. % 170.36% 168.19% 145.56% 136.52% 126.13% 126.71% 100.00%
EPS 16.01 10.80 10.22 5.81 5.66 6.73 -1.88 -
  YoY % 48.24% 5.68% 75.90% 2.65% -15.90% 457.98% -
  Horiz. % -851.60% -574.47% -543.62% -309.04% -301.06% -357.98% 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 1.7300 1.6100 1.3900 1.3200 1.2900 1.2700 1.1900 6.43%
  YoY % 7.45% 15.83% 5.30% 2.33% 1.57% 6.72% -
  Horiz. % 145.38% 135.29% 116.81% 110.92% 108.40% 106.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 55.84 55.18 47.80 44.79 41.19 41.45 32.85 9.24%
  YoY % 1.20% 15.44% 6.72% 8.74% -0.63% 26.18% -
  Horiz. % 169.98% 167.98% 145.51% 136.35% 125.39% 126.18% 100.00%
EPS 3.92 2.65 2.51 1.42 1.38 1.64 -0.46 -
  YoY % 47.92% 5.58% 76.76% 2.90% -15.85% 456.52% -
  Horiz. % -852.17% -576.09% -545.65% -308.70% -300.00% -356.52% 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 0.4234 0.3944 0.3408 0.3234 0.3146 0.3103 0.2919 6.39%
  YoY % 7.35% 15.73% 5.38% 2.80% 1.39% 6.30% -
  Horiz. % 145.05% 135.11% 116.75% 110.79% 107.78% 106.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.0700 0.5800 0.4700 0.6000 0.6100 0.3900 0.5000 -
P/RPS 0.47 0.26 0.24 0.33 0.36 0.23 0.37 4.06%
  YoY % 80.77% 8.33% -27.27% -8.33% 56.52% -37.84% -
  Horiz. % 127.03% 70.27% 64.86% 89.19% 97.30% 62.16% 100.00%
P/EPS 6.68 5.37 4.60 10.32 10.78 5.80 -26.66 -
  YoY % 24.39% 16.74% -55.43% -4.27% 85.86% 121.76% -
  Horiz. % -25.06% -20.14% -17.25% -38.71% -40.44% -21.76% 100.00%
EY 14.97 18.62 21.74 9.69 9.27 17.25 -3.75 -
  YoY % -19.60% -14.35% 124.36% 4.53% -46.26% 560.00% -
  Horiz. % -399.20% -496.53% -579.73% -258.40% -247.20% -460.00% 100.00%
DY 3.27 5.17 6.38 5.00 6.56 7.69 5.00 -6.83%
  YoY % -36.75% -18.97% 27.60% -23.78% -14.69% 53.80% -
  Horiz. % 65.40% 103.40% 127.60% 100.00% 131.20% 153.80% 100.00%
P/NAPS 0.62 0.36 0.34 0.45 0.47 0.31 0.42 6.70%
  YoY % 72.22% 5.88% -24.44% -4.26% 51.61% -26.19% -
  Horiz. % 147.62% 85.71% 80.95% 107.14% 111.90% 73.81% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 22/02/13 27/02/12 25/02/11 22/02/10 23/02/09 25/02/08 -
Price 1.4000 0.5450 0.5300 0.5750 0.6800 0.4000 0.4500 -
P/RPS 0.61 0.24 0.27 0.31 0.40 0.24 0.34 10.22%
  YoY % 154.17% -11.11% -12.90% -22.50% 66.67% -29.41% -
  Horiz. % 179.41% 70.59% 79.41% 91.18% 117.65% 70.59% 100.00%
P/EPS 8.74 5.05 5.19 9.89 12.02 5.95 -23.99 -
  YoY % 73.07% -2.70% -47.52% -17.72% 102.02% 124.80% -
  Horiz. % -36.43% -21.05% -21.63% -41.23% -50.10% -24.80% 100.00%
EY 11.44 19.82 19.28 10.11 8.32 16.82 -4.17 -
  YoY % -42.28% 2.80% 90.70% 21.51% -50.54% 503.36% -
  Horiz. % -274.34% -475.30% -462.35% -242.45% -199.52% -403.36% 100.00%
DY 2.50 5.50 5.66 5.22 5.88 7.50 5.56 -12.46%
  YoY % -54.55% -2.83% 8.43% -11.22% -21.60% 34.89% -
  Horiz. % 44.96% 98.92% 101.80% 93.88% 105.76% 134.89% 100.00%
P/NAPS 0.81 0.34 0.38 0.44 0.53 0.31 0.38 13.43%
  YoY % 138.24% -10.53% -13.64% -16.98% 70.97% -18.42% -
  Horiz. % 213.16% 89.47% 100.00% 115.79% 139.47% 81.58% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS