[OKA] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 0.98%
YoY- 86.49%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 161,814 157,028 145,421 144,116 142,340 141,436 133,079 13.90%
PBT 22,534 17,616 18,318 15,853 15,570 15,848 8,203 96.02%
Tax -6,308 -5,364 -4,936 -4,517 -4,344 -4,360 -2,528 83.86%
NP 16,226 12,252 13,382 11,336 11,226 11,488 5,675 101.31%
-
NP to SH 16,226 12,252 13,382 11,336 11,226 11,488 5,675 101.31%
-
Tax Rate 27.99% 30.45% 26.95% 28.49% 27.90% 27.51% 30.82% -
Total Cost 145,588 144,776 132,039 132,780 131,114 129,948 127,404 9.29%
-
Net Worth 118,162 113,489 109,642 103,873 103,255 100,339 97,782 13.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 1,827 - - - 2,099 -
Div Payout % - - 13.66% - - - 37.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 118,162 113,489 109,642 103,873 103,255 100,339 97,782 13.43%
NOSH 121,816 122,031 60,912 60,042 60,032 60,083 59,989 60.28%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.03% 7.80% 9.20% 7.87% 7.89% 8.12% 4.26% -
ROE 13.73% 10.80% 12.21% 10.91% 10.87% 11.45% 5.80% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 132.83 128.68 238.74 240.02 237.11 235.40 221.84 -28.93%
EPS 13.32 10.04 8.61 18.88 18.70 19.12 9.46 25.59%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.50 -
NAPS 0.97 0.93 1.80 1.73 1.72 1.67 1.63 -29.22%
Adjusted Per Share Value based on latest NOSH - 60,062
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 65.94 63.99 59.26 58.73 58.00 57.64 54.23 13.90%
EPS 6.61 4.99 5.45 4.62 4.57 4.68 2.31 101.42%
DPS 0.00 0.00 0.74 0.00 0.00 0.00 0.86 -
NAPS 0.4815 0.4625 0.4468 0.4233 0.4208 0.4089 0.3985 13.43%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.23 1.02 1.61 1.07 0.735 0.62 0.58 -
P/RPS 0.93 0.79 0.67 0.45 0.31 0.26 0.26 133.70%
P/EPS 9.23 10.16 7.33 5.67 3.93 3.24 6.13 31.33%
EY 10.83 9.84 13.65 17.64 25.44 30.84 16.31 -23.86%
DY 0.00 0.00 1.86 0.00 0.00 0.00 6.03 -
P/NAPS 1.27 1.10 0.89 0.62 0.43 0.37 0.36 131.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 02/06/14 27/02/14 22/11/13 29/08/13 31/05/13 -
Price 0.87 1.29 0.87 1.40 0.705 0.665 0.67 -
P/RPS 0.65 1.00 0.36 0.58 0.30 0.28 0.30 67.36%
P/EPS 6.53 12.85 3.96 7.42 3.77 3.48 7.08 -5.24%
EY 15.31 7.78 25.25 13.49 26.52 28.75 14.12 5.53%
DY 0.00 0.00 3.45 0.00 0.00 0.00 5.22 -
P/NAPS 0.90 1.39 0.48 0.81 0.41 0.40 0.41 68.82%

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