Highlights

[OKA] YoY TTM 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 -     -19.62%    YoY -     -12.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 163,264 145,421 133,079 121,107 111,331 103,036 105,619 7.53%
  YoY % 12.27% 9.27% 9.89% 8.78% 8.05% -2.45% -
  Horiz. % 154.58% 137.68% 126.00% 114.66% 105.41% 97.55% 100.00%
PBT 20,619 18,319 8,203 5,448 6,753 5,445 5,262 25.55%
  YoY % 12.56% 123.32% 50.57% -19.32% 24.02% 3.48% -
  Horiz. % 391.85% 348.14% 155.89% 103.53% 128.34% 103.48% 100.00%
Tax -5,659 -4,938 -2,528 -506 -1,133 -1,571 -1,240 28.78%
  YoY % -14.60% -95.33% -399.60% 55.34% 27.88% -26.69% -
  Horiz. % 456.37% 398.23% 203.87% 40.81% 91.37% 126.69% 100.00%
NP 14,960 13,381 5,675 4,942 5,620 3,874 4,022 24.46%
  YoY % 11.80% 135.79% 14.83% -12.06% 45.07% -3.68% -
  Horiz. % 371.95% 332.70% 141.10% 122.87% 139.73% 96.32% 100.00%
NP to SH 14,960 13,381 5,675 4,942 5,620 3,874 4,022 24.46%
  YoY % 11.80% 135.79% 14.83% -12.06% 45.07% -3.68% -
  Horiz. % 371.95% 332.70% 141.10% 122.87% 139.73% 96.32% 100.00%
Tax Rate 27.45 % 26.96 % 30.82 % 9.29 % 16.78 % 28.85 % 23.57 % 2.57%
  YoY % 1.82% -12.52% 231.75% -44.64% -41.84% 22.40% -
  Horiz. % 116.46% 114.38% 130.76% 39.41% 71.19% 122.40% 100.00%
Total Cost 148,304 132,040 127,404 116,165 105,711 99,162 101,597 6.50%
  YoY % 12.32% 3.64% 9.68% 9.89% 6.60% -2.40% -
  Horiz. % 145.97% 129.96% 125.40% 114.34% 104.05% 97.60% 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 % 31.04 % 13.66 % 37.00 % 36.44 % 32.06 % 46.42 % 59.45 % -10.26%
  YoY % 127.23% -63.08% 1.54% 13.66% -30.93% -21.92% -
  Horiz. % 52.21% 22.98% 62.24% 61.30% 53.93% 78.08% 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 9.16 % 9.20 % 4.26 % 4.08 % 5.05 % 3.76 % 3.81 % 15.74%
  YoY % -0.43% 115.96% 4.41% -19.21% 34.31% -1.31% -
  Horiz. % 240.42% 241.47% 111.81% 107.09% 132.55% 98.69% 100.00%
ROE 12.39 % 21.96 % 5.80 % 8.23 % 6.83 % 4.93 % 5.26 % 15.34%
  YoY % -43.58% 278.62% -29.53% 20.50% 38.54% -6.27% -
  Horiz. % 235.55% 417.49% 110.27% 156.46% 129.85% 93.73% 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 105.49 238.62 221.80 201.74 185.37 171.90 176.70 -8.23%
  YoY % -55.79% 7.58% 9.94% 8.83% 7.84% -2.72% -
  Horiz. % 59.70% 135.04% 125.52% 114.17% 104.91% 97.28% 100.00%
EPS 9.67 21.96 9.46 8.23 9.36 6.46 6.73 6.22%
  YoY % -55.97% 132.14% 14.95% -12.07% 44.89% -4.01% -
  Horiz. % 143.68% 326.30% 140.56% 122.29% 139.08% 95.99% 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 66.53 59.26 54.23 49.35 45.37 41.99 43.04 7.53%
  YoY % 12.27% 9.28% 9.89% 8.77% 8.05% -2.44% -
  Horiz. % 154.58% 137.69% 126.00% 114.66% 105.41% 97.56% 100.00%
EPS 6.10 5.45 2.31 2.01 2.29 1.58 1.64 24.46%
  YoY % 11.93% 135.93% 14.93% -12.23% 44.94% -3.66% -
  Horiz. % 371.95% 332.32% 140.85% 122.56% 139.63% 96.34% 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 0.91 0.67 0.26 0.25 0.29 0.36 0.22 26.68%
  YoY % 35.82% 157.69% 4.00% -13.79% -19.44% 63.64% -
  Horiz. % 413.64% 304.55% 118.18% 113.64% 131.82% 163.64% 100.00%
P/EPS 9.93 7.33 6.13 6.19 5.77 9.59 5.65 9.85%
  YoY % 35.47% 19.58% -0.97% 7.28% -39.83% 69.73% -
  Horiz. % 175.75% 129.73% 108.50% 109.56% 102.12% 169.73% 100.00%
EY 10.07 13.64 16.31 16.14 17.33 10.42 17.71 -8.98%
  YoY % -26.17% -16.37% 1.05% -6.87% 66.31% -41.16% -
  Horiz. % 56.86% 77.02% 92.09% 91.13% 97.85% 58.84% 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 0.93 0.36 0.30 0.25 0.30 0.35 0.23 26.21%
  YoY % 158.33% 20.00% 20.00% -16.67% -14.29% 52.17% -
  Horiz. % 404.35% 156.52% 130.43% 108.70% 130.43% 152.17% 100.00%
P/EPS 10.19 3.96 7.08 6.07 5.98 9.28 5.94 9.41%
  YoY % 157.32% -44.07% 16.64% 1.51% -35.56% 56.23% -
  Horiz. % 171.55% 66.67% 119.19% 102.19% 100.67% 156.23% 100.00%
EY 9.81 25.24 14.12 16.47 16.71 10.77 16.82 -8.59%
  YoY % -61.13% 78.75% -14.27% -1.44% 55.15% -35.97% -
  Horiz. % 58.32% 150.06% 83.95% 97.92% 99.35% 64.03% 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.
 


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
 
 

479  438  623  1015 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA 0.19+0.005 
 PA-WB 0.135+0.025 
 DNEX 0.295+0.015 
 JAKS 0.68+0.005 
 KSTAR 0.125-0.02 
 VIVOCOM 0.955+0.12 
 DNEX-WD 0.055-0.005 
 SCIB 2.98+0.44 

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