[OKA] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 3.76%
YoY- 35.03%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 104,711 103,036 101,071 102,436 105,609 105,619 101,728 1.95%
PBT 4,160 5,445 5,124 5,757 5,583 5,262 5,241 -14.30%
Tax -1,275 -1,571 -1,739 -1,532 -1,511 -1,240 -1,208 3.67%
NP 2,885 3,874 3,385 4,225 4,072 4,022 4,033 -20.06%
-
NP to SH 2,885 3,874 3,385 4,225 4,072 4,022 4,033 -20.06%
-
Tax Rate 30.65% 28.85% 33.94% 26.61% 27.06% 23.57% 23.05% -
Total Cost 101,826 99,162 97,686 98,211 101,537 101,597 97,695 2.80%
-
Net Worth 78,861 78,522 77,191 79,667 78,599 76,509 76,137 2.37%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,798 1,798 2,390 2,390 2,390 2,390 1,799 -0.03%
Div Payout % 62.33% 46.42% 70.63% 56.59% 58.72% 59.45% 44.63% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 78,861 78,522 77,191 79,667 78,599 76,509 76,137 2.37%
NOSH 60,200 59,940 59,838 59,900 59,999 59,772 59,950 0.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.76% 3.76% 3.35% 4.12% 3.86% 3.81% 3.96% -
ROE 3.66% 4.93% 4.39% 5.30% 5.18% 5.26% 5.30% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 173.94 171.90 168.91 171.01 176.02 176.70 169.69 1.66%
EPS 4.79 6.46 5.66 7.05 6.79 6.73 6.73 -20.33%
DPS 3.00 3.00 4.00 4.00 4.00 4.00 3.00 0.00%
NAPS 1.31 1.31 1.29 1.33 1.31 1.28 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 59,900
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.67 41.99 41.19 41.74 43.04 43.04 41.45 1.95%
EPS 1.18 1.58 1.38 1.72 1.66 1.64 1.64 -19.75%
DPS 0.73 0.73 0.97 0.97 0.97 0.97 0.73 0.00%
NAPS 0.3214 0.32 0.3146 0.3246 0.3203 0.3118 0.3103 2.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.61 0.62 0.61 0.70 0.49 0.38 0.39 -
P/RPS 0.35 0.36 0.36 0.41 0.28 0.22 0.23 32.40%
P/EPS 12.73 9.59 10.78 9.92 7.22 5.65 5.80 69.13%
EY 7.86 10.42 9.27 10.08 13.85 17.71 17.25 -40.87%
DY 4.92 4.84 6.56 5.71 8.16 10.53 7.69 -25.81%
P/NAPS 0.47 0.47 0.47 0.53 0.37 0.30 0.31 32.07%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 22/02/10 20/11/09 28/08/09 29/05/09 23/02/09 -
Price 0.64 0.60 0.68 0.62 0.68 0.40 0.40 -
P/RPS 0.37 0.35 0.40 0.36 0.39 0.23 0.24 33.55%
P/EPS 13.35 9.28 12.02 8.79 10.02 5.94 5.95 71.64%
EY 7.49 10.77 8.32 11.38 9.98 16.82 16.82 -41.77%
DY 4.69 5.00 5.88 6.45 5.88 10.00 7.50 -26.93%
P/NAPS 0.49 0.46 0.53 0.47 0.52 0.31 0.31 35.80%

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