[OKA] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -11.29%
YoY- 2.06%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 48,217 45,973 43,940 42,635 43,674 42,330 41,222 10.98%
PBT 8,117 7,991 7,689 8,883 10,327 9,986 10,135 -13.72%
Tax -1,626 -1,467 -1,365 -1,488 -1,991 -1,957 -1,899 -9.80%
NP 6,491 6,524 6,324 7,395 8,336 8,029 8,236 -14.64%
-
NP to SH 6,491 6,524 6,324 7,395 8,336 8,029 8,236 -14.64%
-
Tax Rate 20.03% 18.36% 17.75% 16.75% 19.28% 19.60% 18.74% -
Total Cost 41,726 39,449 37,616 35,240 35,338 34,301 32,986 16.91%
-
Net Worth 72,723 70,763 68,958 67,679 66,726 67,238 39,985 48.83%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,398 2,398 2,398 3,198 3,198 3,198 3,198 -17.41%
Div Payout % 36.95% 36.76% 37.93% 43.26% 38.37% 39.84% 38.84% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 72,723 70,763 68,958 67,679 66,726 67,238 39,985 48.83%
NOSH 60,101 59,969 59,963 59,893 39,955 40,022 39,985 31.11%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.46% 14.19% 14.39% 17.34% 19.09% 18.97% 19.98% -
ROE 8.93% 9.22% 9.17% 10.93% 12.49% 11.94% 20.60% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 80.23 76.66 73.28 71.18 109.31 105.76 103.09 -15.35%
EPS 10.80 10.88 10.55 12.35 20.86 20.06 20.60 -34.90%
DPS 4.00 4.00 4.00 5.34 8.00 7.99 8.00 -36.92%
NAPS 1.21 1.18 1.15 1.13 1.67 1.68 1.00 13.51%
Adjusted Per Share Value based on latest NOSH - 59,893
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.65 18.73 17.91 17.37 17.80 17.25 16.80 10.98%
EPS 2.65 2.66 2.58 3.01 3.40 3.27 3.36 -14.59%
DPS 0.98 0.98 0.98 1.30 1.30 1.30 1.30 -17.12%
NAPS 0.2964 0.2884 0.281 0.2758 0.2719 0.274 0.1629 48.87%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.35 1.60 2.09 1.90 2.26 1.88 1.62 -
P/RPS 1.68 2.09 2.85 2.67 2.07 1.78 1.57 4.60%
P/EPS 12.50 14.71 19.82 15.39 10.83 9.37 7.87 36.01%
EY 8.00 6.80 5.05 6.50 9.23 10.67 12.71 -26.49%
DY 2.96 2.50 1.91 2.81 3.54 4.25 4.94 -28.85%
P/NAPS 1.12 1.36 1.82 1.68 1.35 1.12 1.62 -21.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 12/04/04 21/11/03 22/08/03 23/05/03 -
Price 1.33 1.27 1.54 2.00 2.90 2.48 1.77 -
P/RPS 1.66 1.66 2.10 2.81 2.65 2.34 1.72 -2.33%
P/EPS 12.31 11.67 14.60 16.20 13.90 12.36 8.59 27.02%
EY 8.12 8.57 6.85 6.17 7.19 8.09 11.64 -21.29%
DY 3.01 3.15 2.60 2.67 2.76 3.22 4.52 -23.68%
P/NAPS 1.10 1.08 1.34 1.77 1.74 1.48 1.77 -27.11%

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