[OKA] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 0.84%
YoY- 51.61%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 142,340 141,436 133,079 138,845 141,866 149,572 121,107 11.35%
PBT 15,570 15,848 8,203 9,938 9,722 13,012 5,448 101.25%
Tax -4,344 -4,360 -2,528 -3,860 -3,694 -3,540 -506 318.72%
NP 11,226 11,488 5,675 6,078 6,028 9,472 4,942 72.71%
-
NP to SH 11,226 11,488 5,675 6,078 6,028 9,472 4,942 72.71%
-
Tax Rate 27.90% 27.51% 30.82% 38.84% 38.00% 27.21% 9.29% -
Total Cost 131,114 129,948 127,404 132,766 135,838 140,100 116,165 8.39%
-
Net Worth 103,255 100,339 97,782 96,578 96,664 95,918 93,637 6.72%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 2,099 - - - 1,800 -
Div Payout % - - 37.00% - - - 36.44% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 103,255 100,339 97,782 96,578 96,664 95,918 93,637 6.72%
NOSH 60,032 60,083 59,989 59,986 60,039 59,949 60,023 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.89% 8.12% 4.26% 4.38% 4.25% 6.33% 4.08% -
ROE 10.87% 11.45% 5.80% 6.29% 6.24% 9.88% 5.28% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 237.11 235.40 221.84 231.46 236.29 249.50 201.76 11.35%
EPS 18.70 19.12 9.46 10.13 10.04 15.80 8.23 72.74%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 1.72 1.67 1.63 1.61 1.61 1.60 1.56 6.71%
Adjusted Per Share Value based on latest NOSH - 60,116
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.00 57.64 54.23 56.58 57.81 60.95 49.35 11.35%
EPS 4.57 4.68 2.31 2.48 2.46 3.86 2.01 72.82%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.73 -
NAPS 0.4208 0.4089 0.3985 0.3936 0.3939 0.3909 0.3816 6.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.735 0.62 0.58 0.58 0.63 0.54 0.51 -
P/RPS 0.31 0.26 0.26 0.25 0.27 0.22 0.25 15.40%
P/EPS 3.93 3.24 6.13 5.72 6.27 3.42 6.19 -26.10%
EY 25.44 30.84 16.31 17.47 15.94 29.26 16.14 35.40%
DY 0.00 0.00 6.03 0.00 0.00 0.00 5.88 -
P/NAPS 0.43 0.37 0.36 0.36 0.39 0.34 0.33 19.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 29/08/13 31/05/13 22/02/13 30/11/12 30/08/12 28/05/12 -
Price 0.705 0.665 0.67 0.545 0.59 0.62 0.50 -
P/RPS 0.30 0.28 0.30 0.24 0.25 0.25 0.25 12.91%
P/EPS 3.77 3.48 7.08 5.38 5.88 3.92 6.07 -27.18%
EY 26.52 28.75 14.12 18.59 17.02 25.48 16.47 37.33%
DY 0.00 0.00 5.22 0.00 0.00 0.00 6.00 -
P/NAPS 0.41 0.40 0.41 0.34 0.37 0.39 0.32 17.94%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment