[OKA] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 28.89%
YoY- 457.22%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 102,436 105,609 105,619 101,728 96,546 90,413 82,414 15.58%
PBT 5,757 5,583 5,262 5,241 3,621 2,815 1,640 130.80%
Tax -1,532 -1,511 -1,240 -1,208 -492 -299 -121 442.38%
NP 4,225 4,072 4,022 4,033 3,129 2,516 1,519 97.65%
-
NP to SH 4,225 4,072 4,022 4,033 3,129 2,516 1,519 97.65%
-
Tax Rate 26.61% 27.06% 23.57% 23.05% 13.59% 10.62% 7.38% -
Total Cost 98,211 101,537 101,597 97,695 93,417 87,897 80,895 13.79%
-
Net Worth 79,667 78,599 76,509 76,137 76,873 75,478 59,999 20.78%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,390 2,390 2,390 1,799 1,799 1,799 1,799 20.82%
Div Payout % 56.59% 58.72% 59.45% 44.63% 57.53% 71.54% 118.50% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 79,667 78,599 76,509 76,137 76,873 75,478 59,999 20.78%
NOSH 59,900 59,999 59,772 59,950 60,057 59,903 59,999 -0.10%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.12% 3.86% 3.81% 3.96% 3.24% 2.78% 1.84% -
ROE 5.30% 5.18% 5.26% 5.30% 4.07% 3.33% 2.53% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 171.01 176.02 176.70 169.69 160.76 150.93 137.36 15.71%
EPS 7.05 6.79 6.73 6.73 5.21 4.20 2.53 97.89%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 3.00 21.12%
NAPS 1.33 1.31 1.28 1.27 1.28 1.26 1.00 20.91%
Adjusted Per Share Value based on latest NOSH - 59,950
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 41.74 43.04 43.04 41.45 39.34 36.84 33.58 15.59%
EPS 1.72 1.66 1.64 1.64 1.28 1.03 0.62 97.31%
DPS 0.97 0.97 0.97 0.73 0.73 0.73 0.73 20.84%
NAPS 0.3246 0.3203 0.3118 0.3103 0.3133 0.3076 0.2445 20.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.70 0.49 0.38 0.39 0.41 0.59 0.44 -
P/RPS 0.41 0.28 0.22 0.23 0.26 0.39 0.32 17.94%
P/EPS 9.92 7.22 5.65 5.80 7.87 14.05 17.38 -31.16%
EY 10.08 13.85 17.71 17.25 12.71 7.12 5.75 45.33%
DY 5.71 8.16 10.53 7.69 7.32 5.08 6.82 -11.15%
P/NAPS 0.53 0.37 0.30 0.31 0.32 0.47 0.44 13.19%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 23/02/09 28/11/08 22/08/08 30/05/08 -
Price 0.62 0.68 0.40 0.40 0.38 0.39 0.41 -
P/RPS 0.36 0.39 0.23 0.24 0.24 0.26 0.30 12.91%
P/EPS 8.79 10.02 5.94 5.95 7.29 9.29 16.19 -33.42%
EY 11.38 9.98 16.82 16.82 13.71 10.77 6.17 50.34%
DY 6.45 5.88 10.00 7.50 7.89 7.69 7.32 -8.08%
P/NAPS 0.47 0.52 0.31 0.31 0.30 0.31 0.41 9.52%

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