Highlights

[OKA] YoY TTM 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 -     -12.61%    YoY -     14.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 152,915 163,264 145,421 133,079 121,107 111,331 103,036 6.79%
  YoY % -6.34% 12.27% 9.27% 9.89% 8.78% 8.05% -
  Horiz. % 148.41% 158.45% 141.14% 129.16% 117.54% 108.05% 100.00%
PBT 27,029 20,619 18,319 8,203 5,448 6,753 5,445 30.58%
  YoY % 31.09% 12.56% 123.32% 50.57% -19.32% 24.02% -
  Horiz. % 496.40% 378.68% 336.44% 150.65% 100.06% 124.02% 100.00%
Tax -6,393 -5,659 -4,938 -2,528 -506 -1,133 -1,571 26.33%
  YoY % -12.97% -14.60% -95.33% -399.60% 55.34% 27.88% -
  Horiz. % 406.94% 360.22% 314.32% 160.92% 32.21% 72.12% 100.00%
NP 20,636 14,960 13,381 5,675 4,942 5,620 3,874 32.12%
  YoY % 37.94% 11.80% 135.79% 14.83% -12.06% 45.07% -
  Horiz. % 532.68% 386.16% 345.41% 146.49% 127.57% 145.07% 100.00%
NP to SH 20,636 14,960 13,381 5,675 4,942 5,620 3,874 32.12%
  YoY % 37.94% 11.80% 135.79% 14.83% -12.06% 45.07% -
  Horiz. % 532.68% 386.16% 345.41% 146.49% 127.57% 145.07% 100.00%
Tax Rate 23.65 % 27.45 % 26.96 % 30.82 % 9.29 % 16.78 % 28.85 % -3.26%
  YoY % -13.84% 1.82% -12.52% 231.75% -44.64% -41.84% -
  Horiz. % 81.98% 95.15% 93.45% 106.83% 32.20% 58.16% 100.00%
Total Cost 132,279 148,304 132,040 127,404 116,165 105,711 99,162 4.92%
  YoY % -10.81% 12.32% 3.64% 9.68% 9.89% 6.60% -
  Horiz. % 133.40% 149.56% 133.16% 128.48% 117.15% 106.60% 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 7,870 4,643 1,828 2,099 1,800 1,801 1,798 27.87%
  YoY % 69.52% 153.96% -12.94% 16.61% -0.05% 0.19% -
  Horiz. % 437.71% 258.20% 101.67% 116.78% 100.15% 100.19% 100.00%
Div Payout % 38.14 % 31.04 % 13.66 % 37.00 % 36.44 % 32.06 % 46.42 % -3.22%
  YoY % 22.87% 127.23% -63.08% 1.54% 13.66% -30.93% -
  Horiz. % 82.16% 66.87% 29.43% 79.71% 78.50% 69.07% 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 13.50 % 9.16 % 9.20 % 4.26 % 4.08 % 5.05 % 3.76 % 23.72%
  YoY % 47.38% -0.43% 115.96% 4.41% -19.21% 34.31% -
  Horiz. % 359.04% 243.62% 244.68% 113.30% 108.51% 134.31% 100.00%
ROE 15.00 % 12.39 % 21.96 % 5.80 % 8.23 % 6.83 % 4.93 % 20.36%
  YoY % 21.07% -43.58% 278.62% -29.53% 20.50% 38.54% -
  Horiz. % 304.26% 251.32% 445.44% 117.65% 166.94% 138.54% 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 96.69 105.49 238.62 221.80 201.74 185.37 171.90 -9.14%
  YoY % -8.34% -55.79% 7.58% 9.94% 8.83% 7.84% -
  Horiz. % 56.25% 61.37% 138.81% 129.03% 117.36% 107.84% 100.00%
EPS 13.05 9.67 21.96 9.46 8.23 9.36 6.46 12.42%
  YoY % 34.95% -55.97% 132.14% 14.95% -12.07% 44.89% -
  Horiz. % 202.01% 149.69% 339.94% 146.44% 127.40% 144.89% 100.00%
DPS 5.00 3.00 3.00 3.50 3.00 3.00 3.00 8.88%
  YoY % 66.67% 0.00% -14.29% 16.67% 0.00% 0.00% -
  Horiz. % 166.67% 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 62.31 66.53 59.26 54.23 49.35 45.37 41.99 6.79%
  YoY % -6.34% 12.27% 9.28% 9.89% 8.77% 8.05% -
  Horiz. % 148.39% 158.44% 141.13% 129.15% 117.53% 108.05% 100.00%
EPS 8.41 6.10 5.45 2.31 2.01 2.29 1.58 32.10%
  YoY % 37.87% 11.93% 135.93% 14.93% -12.23% 44.94% -
  Horiz. % 532.28% 386.08% 344.94% 146.20% 127.22% 144.94% 100.00%
DPS 3.21 1.89 0.75 0.86 0.73 0.73 0.73 27.97%
  YoY % 69.84% 152.00% -12.79% 17.81% 0.00% 0.00% -
  Horiz. % 439.73% 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 1.03 0.91 0.67 0.26 0.25 0.29 0.36 19.13%
  YoY % 13.19% 35.82% 157.69% 4.00% -13.79% -19.44% -
  Horiz. % 286.11% 252.78% 186.11% 72.22% 69.44% 80.56% 100.00%
P/EPS 7.63 9.93 7.33 6.13 6.19 5.77 9.59 -3.74%
  YoY % -23.16% 35.47% 19.58% -0.97% 7.28% -39.83% -
  Horiz. % 79.56% 103.55% 76.43% 63.92% 64.55% 60.17% 100.00%
EY 13.11 10.07 13.64 16.31 16.14 17.33 10.42 3.90%
  YoY % 30.19% -26.17% -16.37% 1.05% -6.87% 66.31% -
  Horiz. % 125.82% 96.64% 130.90% 156.53% 154.89% 166.31% 100.00%
DY 5.03 3.13 1.86 6.03 5.88 5.56 4.84 0.64%
  YoY % 60.70% 68.28% -69.15% 2.55% 5.76% 14.88% -
  Horiz. % 103.93% 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 1.18 0.93 0.36 0.30 0.25 0.30 0.35 22.43%
  YoY % 26.88% 158.33% 20.00% 20.00% -16.67% -14.29% -
  Horiz. % 337.14% 265.71% 102.86% 85.71% 71.43% 85.71% 100.00%
P/EPS 8.74 10.19 3.96 7.08 6.07 5.98 9.28 -0.99%
  YoY % -14.23% 157.32% -44.07% 16.64% 1.51% -35.56% -
  Horiz. % 94.18% 109.81% 42.67% 76.29% 65.41% 64.44% 100.00%
EY 11.45 9.81 25.24 14.12 16.47 16.71 10.77 1.02%
  YoY % 16.72% -61.13% 78.75% -14.27% -1.44% 55.15% -
  Horiz. % 106.31% 91.09% 234.35% 131.10% 152.92% 155.15% 100.00%
DY 4.39 3.05 3.45 5.22 6.00 5.36 5.00 -2.14%
  YoY % 43.93% -11.59% -33.91% -13.00% 11.94% 7.20% -
  Horiz. % 87.80% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS