[OKA] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -10.6%
YoY- 67.0%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 128,169 113,725 114,451 115,436 125,620 116,012 106,358 13.28%
PBT 23,700 19,338 21,978 22,672 25,360 21,640 15,192 34.61%
Tax -5,376 -4,250 -5,621 -5,914 -6,615 -5,792 -3,229 40.60%
NP 18,324 15,088 16,357 16,758 18,745 15,848 11,963 32.98%
-
NP to SH 18,324 15,088 16,357 16,758 18,745 15,848 11,963 32.98%
-
Tax Rate 22.68% 21.98% 25.58% 26.09% 26.08% 26.77% 21.25% -
Total Cost 109,845 98,637 98,094 98,678 106,875 100,164 94,395 10.66%
-
Net Worth 191,408 186,500 186,500 188,954 184,046 181,592 181,592 3.58%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 11,042 11,042 11,288 11,042 11,042 11,042 10,061 6.41%
Div Payout % 60.26% 73.19% 69.01% 65.90% 58.91% 69.68% 84.10% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 191,408 186,500 186,500 188,954 184,046 181,592 181,592 3.58%
NOSH 245,395 245,395 245,395 245,395 245,395 245,395 245,395 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.30% 13.27% 14.29% 14.52% 14.92% 13.66% 11.25% -
ROE 9.57% 8.09% 8.77% 8.87% 10.18% 8.73% 6.59% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 52.23 46.34 46.64 47.04 51.19 47.28 43.34 13.28%
EPS 7.47 6.15 6.67 6.83 7.64 6.46 4.87 33.10%
DPS 4.50 4.50 4.60 4.50 4.50 4.50 4.10 6.42%
NAPS 0.78 0.76 0.76 0.77 0.75 0.74 0.74 3.58%
Adjusted Per Share Value based on latest NOSH - 245,395
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 52.15 46.27 46.57 46.97 51.11 47.20 43.28 13.27%
EPS 7.46 6.14 6.66 6.82 7.63 6.45 4.87 32.98%
DPS 4.49 4.49 4.59 4.49 4.49 4.49 4.09 6.43%
NAPS 0.7788 0.7589 0.7589 0.7688 0.7489 0.7389 0.7389 3.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.805 0.825 0.82 0.825 0.78 0.82 0.665 -
P/RPS 1.54 1.78 1.76 1.75 1.52 1.73 1.53 0.43%
P/EPS 10.78 13.42 12.30 12.08 10.21 12.70 13.64 -14.55%
EY 9.28 7.45 8.13 8.28 9.79 7.88 7.33 17.08%
DY 5.59 5.45 5.61 5.45 5.77 5.49 6.17 -6.38%
P/NAPS 1.03 1.09 1.08 1.07 1.04 1.11 0.90 9.43%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 29/11/21 27/08/21 18/06/21 25/02/21 -
Price 0.80 0.81 0.82 0.825 0.77 0.79 0.715 -
P/RPS 1.53 1.75 1.76 1.75 1.50 1.67 1.65 -4.92%
P/EPS 10.71 13.17 12.30 12.08 10.08 12.23 14.67 -18.96%
EY 9.33 7.59 8.13 8.28 9.92 8.17 6.82 23.30%
DY 5.63 5.56 5.61 5.45 5.84 5.70 5.73 -1.17%
P/NAPS 1.03 1.07 1.08 1.07 1.03 1.07 0.97 4.09%

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