Highlights

[OKA] YoY TTM 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 -     39.12%    YoY -     135.79%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 166,674 152,915 163,264 145,421 133,079 121,107 111,331 6.95%
  YoY % 9.00% -6.34% 12.27% 9.27% 9.89% 8.78% -
  Horiz. % 149.71% 137.35% 146.65% 130.62% 119.53% 108.78% 100.00%
PBT 37,420 27,029 20,619 18,319 8,203 5,448 6,753 32.99%
  YoY % 38.44% 31.09% 12.56% 123.32% 50.57% -19.32% -
  Horiz. % 554.12% 400.25% 305.33% 271.27% 121.47% 80.68% 100.00%
Tax -9,124 -6,393 -5,659 -4,938 -2,528 -506 -1,133 41.53%
  YoY % -42.72% -12.97% -14.60% -95.33% -399.60% 55.34% -
  Horiz. % 805.30% 564.25% 499.47% 435.83% 223.12% 44.66% 100.00%
NP 28,296 20,636 14,960 13,381 5,675 4,942 5,620 30.89%
  YoY % 37.12% 37.94% 11.80% 135.79% 14.83% -12.06% -
  Horiz. % 503.49% 367.19% 266.19% 238.10% 100.98% 87.94% 100.00%
NP to SH 28,296 20,636 14,960 13,381 5,675 4,942 5,620 30.89%
  YoY % 37.12% 37.94% 11.80% 135.79% 14.83% -12.06% -
  Horiz. % 503.49% 367.19% 266.19% 238.10% 100.98% 87.94% 100.00%
Tax Rate 24.38 % 23.65 % 27.45 % 26.96 % 30.82 % 9.29 % 16.78 % 6.42%
  YoY % 3.09% -13.84% 1.82% -12.52% 231.75% -44.64% -
  Horiz. % 145.29% 140.94% 163.59% 160.67% 183.67% 55.36% 100.00%
Total Cost 138,378 132,279 148,304 132,040 127,404 116,165 105,711 4.59%
  YoY % 4.61% -10.81% 12.32% 3.64% 9.68% 9.89% -
  Horiz. % 130.90% 125.13% 140.29% 124.91% 120.52% 109.89% 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 8,989 7,870 4,643 1,828 2,099 1,800 1,801 30.69%
  YoY % 14.21% 69.52% 153.96% -12.94% 16.61% -0.05% -
  Horiz. % 498.93% 436.85% 257.70% 101.47% 116.56% 99.95% 100.00%
Div Payout % 31.77 % 38.14 % 31.04 % 13.66 % 37.00 % 36.44 % 32.06 % -0.15%
  YoY % -16.70% 22.87% 127.23% -63.08% 1.54% 13.66% -
  Horiz. % 99.10% 118.96% 96.82% 42.61% 115.41% 113.66% 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 16.98 % 13.50 % 9.16 % 9.20 % 4.26 % 4.08 % 5.05 % 22.38%
  YoY % 25.78% 47.38% -0.43% 115.96% 4.41% -19.21% -
  Horiz. % 336.24% 267.33% 181.39% 182.18% 84.36% 80.79% 100.00%
ROE 17.07 % 15.00 % 12.39 % 21.96 % 5.80 % 8.23 % 6.83 % 16.48%
  YoY % 13.80% 21.07% -43.58% 278.62% -29.53% 20.50% -
  Horiz. % 249.93% 219.62% 181.41% 321.52% 84.92% 120.50% 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 100.56 96.69 105.49 238.62 221.80 201.74 185.37 -9.68%
  YoY % 4.00% -8.34% -55.79% 7.58% 9.94% 8.83% -
  Horiz. % 54.25% 52.16% 56.91% 128.73% 119.65% 108.83% 100.00%
EPS 17.07 13.05 9.67 21.96 9.46 8.23 9.36 10.52%
  YoY % 30.80% 34.95% -55.97% 132.14% 14.95% -12.07% -
  Horiz. % 182.37% 139.42% 103.31% 234.62% 101.07% 87.93% 100.00%
DPS 5.42 5.00 3.00 3.00 3.50 3.00 3.00 10.35%
  YoY % 8.40% 66.67% 0.00% -14.29% 16.67% 0.00% -
  Horiz. % 180.67% 166.67% 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 67.92 62.31 66.53 59.26 54.23 49.35 45.37 6.95%
  YoY % 9.00% -6.34% 12.27% 9.28% 9.89% 8.77% -
  Horiz. % 149.70% 137.34% 146.64% 130.61% 119.53% 108.77% 100.00%
EPS 11.53 8.41 6.10 5.45 2.31 2.01 2.29 30.89%
  YoY % 37.10% 37.87% 11.93% 135.93% 14.93% -12.23% -
  Horiz. % 503.49% 367.25% 266.38% 237.99% 100.87% 87.77% 100.00%
DPS 3.66 3.21 1.89 0.75 0.86 0.73 0.73 30.79%
  YoY % 14.02% 69.84% 152.00% -12.79% 17.81% 0.00% -
  Horiz. % 501.37% 439.73% 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 1.45 1.03 0.91 0.67 0.26 0.25 0.29 30.73%
  YoY % 40.78% 13.19% 35.82% 157.69% 4.00% -13.79% -
  Horiz. % 500.00% 355.17% 313.79% 231.03% 89.66% 86.21% 100.00%
P/EPS 8.55 7.63 9.93 7.33 6.13 6.19 5.77 6.77%
  YoY % 12.06% -23.16% 35.47% 19.58% -0.97% 7.28% -
  Horiz. % 148.18% 132.24% 172.10% 127.04% 106.24% 107.28% 100.00%
EY 11.69 13.11 10.07 13.64 16.31 16.14 17.33 -6.35%
  YoY % -10.83% 30.19% -26.17% -16.37% 1.05% -6.87% -
  Horiz. % 67.46% 75.65% 58.11% 78.71% 94.11% 93.13% 100.00%
DY 3.71 5.03 3.13 1.86 6.03 5.88 5.56 -6.51%
  YoY % -26.24% 60.70% 68.28% -69.15% 2.55% 5.76% -
  Horiz. % 66.73% 90.47% 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 1.53 1.18 0.93 0.36 0.30 0.25 0.30 31.17%
  YoY % 29.66% 26.88% 158.33% 20.00% 20.00% -16.67% -
  Horiz. % 510.00% 393.33% 310.00% 120.00% 100.00% 83.33% 100.00%
P/EPS 9.02 8.74 10.19 3.96 7.08 6.07 5.98 7.08%
  YoY % 3.20% -14.23% 157.32% -44.07% 16.64% 1.51% -
  Horiz. % 150.84% 146.15% 170.40% 66.22% 118.39% 101.51% 100.00%
EY 11.09 11.45 9.81 25.24 14.12 16.47 16.71 -6.60%
  YoY % -3.14% 16.72% -61.13% 78.75% -14.27% -1.44% -
  Horiz. % 66.37% 68.52% 58.71% 151.05% 84.50% 98.56% 100.00%
DY 3.52 4.39 3.05 3.45 5.22 6.00 5.36 -6.76%
  YoY % -19.82% 43.93% -11.59% -33.91% -13.00% 11.94% -
  Horiz. % 65.67% 81.90% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS