[OKA] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 33.91%
YoY- 38.13%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 149,319 145,421 137,032 133,316 131,045 133,079 135,404 6.75%
PBT 18,761 18,319 12,640 11,128 8,912 8,203 9,181 61.24%
Tax -5,189 -4,938 -3,022 -2,854 -2,733 -2,528 -2,687 55.26%
NP 13,572 13,381 9,618 8,274 6,179 5,675 6,494 63.68%
-
NP to SH 13,572 13,381 9,618 8,274 6,179 5,675 6,494 63.68%
-
Tax Rate 27.66% 26.96% 23.91% 25.65% 30.67% 30.82% 29.27% -
Total Cost 135,747 132,040 127,414 125,042 124,866 127,404 128,910 3.51%
-
Net Worth 0 60,941 103,907 103,162 100,339 97,799 96,787 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,828 1,828 2,099 2,099 2,099 2,099 1,800 1.03%
Div Payout % 13.47% 13.66% 21.83% 25.38% 33.99% 37.00% 27.73% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 60,941 103,907 103,162 100,339 97,799 96,787 -
NOSH 122,031 60,941 60,062 59,978 60,083 59,999 60,116 60.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.09% 9.20% 7.02% 6.21% 4.72% 4.26% 4.80% -
ROE 0.00% 21.96% 9.26% 8.02% 6.16% 5.80% 6.71% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 122.36 238.62 228.15 222.27 218.10 221.80 225.24 -33.49%
EPS 11.12 21.96 16.01 13.80 10.28 9.46 10.80 1.97%
DPS 1.50 3.00 3.50 3.50 3.50 3.50 3.00 -37.08%
NAPS 0.00 1.00 1.73 1.72 1.67 1.63 1.61 -
Adjusted Per Share Value based on latest NOSH - 59,978
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 60.76 59.17 55.76 54.25 53.32 54.15 55.09 6.76%
EPS 5.52 5.44 3.91 3.37 2.51 2.31 2.64 63.73%
DPS 0.74 0.74 0.85 0.85 0.85 0.85 0.73 0.91%
NAPS 0.00 0.248 0.4228 0.4198 0.4083 0.3979 0.3938 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.02 1.61 1.07 0.735 0.62 0.58 0.58 -
P/RPS 0.83 0.67 0.47 0.33 0.28 0.26 0.26 117.26%
P/EPS 9.17 7.33 6.68 5.33 6.03 6.13 5.37 43.00%
EY 10.90 13.64 14.97 18.77 16.59 16.31 18.62 -30.09%
DY 1.47 1.86 3.27 4.76 5.65 6.03 5.17 -56.85%
P/NAPS 0.00 1.61 0.62 0.43 0.37 0.36 0.36 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 02/06/14 27/02/14 22/11/13 29/08/13 31/05/13 22/02/13 -
Price 1.29 0.87 1.40 0.705 0.665 0.67 0.545 -
P/RPS 1.05 0.36 0.61 0.32 0.30 0.30 0.24 168.22%
P/EPS 11.60 3.96 8.74 5.11 6.47 7.08 5.05 74.35%
EY 8.62 25.24 11.44 19.57 15.46 14.12 19.82 -42.68%
DY 1.16 3.45 2.50 4.96 5.26 5.22 5.50 -64.66%
P/NAPS 0.00 0.87 0.81 0.41 0.40 0.41 0.34 -

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