[OKA] QoQ TTM Result on 31-Dec-2017 [#3]

Stock

[OKA] OKA CORPORATION BHD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- -5.71%

YoY- 11.58%

Quarter Report

OKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	136,580	140,867	144,294	145,644	150,997	155,715	166,674	-12.42%
YoY %	-3.04%	-2.38%	-0.93%	-3.55%	-3.03%	-6.58%	-	-
Horiz. %	81.94%	84.52%	86.57%	87.38%	90.59%	93.42%	100.00%	-
PBT	24,239	29,306	32,116	33,487	36,711	37,092	37,420	-25.11%
YoY %	-17.29%	-8.75%	-4.09%	-8.78%	-1.03%	-0.88%	-	-
Horiz. %	64.78%	78.32%	85.83%	89.49%	98.11%	99.12%	100.00%	-
Tax	-5,054	-6,660	-7,500	-6,630	-8,228	-8,603	-9,124	-32.52%
YoY %	24.11%	11.20%	-13.12%	19.42%	4.36%	5.71%	-	-
Horiz. %	55.39%	72.99%	82.20%	72.67%	90.18%	94.29%	100.00%	-
NP	19,185	22,646	24,616	26,857	28,483	28,489	28,296	-22.80%
YoY %	-15.28%	-8.00%	-8.34%	-5.71%	-0.02%	0.68%	-	-
Horiz. %	67.80%	80.03%	86.99%	94.91%	100.66%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,185	22,646	24,616	26,857	28,483	28,489	28,296	-22.80%
YoY %	-15.28%	-8.00%	-8.34%	-5.71%	-0.02%	0.68%	-	-
Horiz. %	67.80%	80.03%	86.99%	94.91%	100.66%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.85%	22.73%	23.35%	19.80%	22.41%	23.19%	24.38%	-
YoY %	-8.27%	-2.66%	17.93%	-11.65%	-3.36%	-4.88%	-	-
Horiz. %	85.52%	93.23%	95.78%	81.21%	91.92%	95.12%	100.00%	-
Total Cost	117,395	118,221	119,678	118,787	122,514	127,226	138,378	-10.37%
YoY %	-0.70%	-1.22%	0.75%	-3.04%	-3.70%	-8.06%	-	-
Horiz. %	84.84%	85.43%	86.49%	85.84%	88.54%	91.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,136	171,776	168,484	163,552	163,291	157,867	165,748	8.80%
YoY %	9.52%	1.95%	3.02%	0.16%	3.44%	-4.75%	-	-
Horiz. %	113.51%	103.64%	101.65%	98.68%	98.52%	95.25%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	8,996	8,996	8,996	9,072	8,989	8,989	8,989	0.05%
YoY %	0.00%	0.00%	-0.84%	0.92%	0.00%	0.00%	-	-
Horiz. %	100.08%	100.08%	100.08%	100.92%	100.00%	100.00%	100.00%	-
Div Payout %	46.89%	39.73%	36.55%	33.78%	31.56%	31.55%	31.77%	-
YoY %	18.02%	8.70%	8.20%	7.03%	0.03%	-0.69%	-	-
Horiz. %	147.59%	125.06%	115.05%	106.33%	99.34%	99.31%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	188,136	171,776	168,484	163,552	163,291	157,867	165,748	8.80%
YoY %	9.52%	1.95%	3.02%	0.16%	3.44%	-4.75%	-	-
Horiz. %	113.51%	103.64%	101.65%	98.68%	98.52%	95.25%	100.00%	-
NOSH	163,596	163,596	163,576	163,551	163,291	162,749	165,748	-0.86%
YoY %	0.00%	0.01%	0.02%	0.16%	0.33%	-1.81%	-	-
Horiz. %	98.70%	98.70%	98.69%	98.67%	98.52%	98.19%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	14.05%	16.08%	17.06%	18.44%	18.86%	18.30%	16.98%	-
YoY %	-12.62%	-5.74%	-7.48%	-2.23%	3.06%	7.77%	-	-
Horiz. %	82.74%	94.70%	100.47%	108.60%	111.07%	107.77%	100.00%	-
ROE	10.20%	13.18%	14.61%	16.42%	17.44%	18.05%	17.07%	-
YoY %	-22.61%	-9.79%	-11.02%	-5.85%	-3.38%	5.74%	-	-
Horiz. %	59.75%	77.21%	85.59%	96.19%	102.17%	105.74%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	83.49	86.11	88.21	89.05	92.47	95.68	100.56	-11.65%
YoY %	-3.04%	-2.38%	-0.94%	-3.70%	-3.35%	-4.85%	-	-
Horiz. %	83.03%	85.63%	87.72%	88.55%	91.96%	95.15%	100.00%	-
EPS	11.73	13.84	15.05	16.42	17.44	17.50	17.07	-22.11%
YoY %	-15.25%	-8.04%	-8.34%	-5.85%	-0.34%	2.52%	-	-
Horiz. %	68.72%	81.08%	88.17%	96.19%	102.17%	102.52%	100.00%	-
DPS	5.50	5.50	5.50	5.50	5.51	5.52	5.42	0.98%
YoY %	0.00%	0.00%	0.00%	-0.18%	-0.18%	1.85%	-	-
Horiz. %	101.48%	101.48%	101.48%	101.48%	101.66%	101.85%	100.00%	-
NAPS	1.15	1.05	1.03	1.00	1.00	0.97	1.00	9.75%
YoY %	9.52%	1.94%	3.00%	0.00%	3.09%	-3.00%	-	-
Horiz. %	115.00%	105.00%	103.00%	100.00%	100.00%	97.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 163,551
RPS	55.57	57.32	58.71	59.26	61.44	63.36	67.82	-12.42%
YoY %	-3.05%	-2.37%	-0.93%	-3.55%	-3.03%	-6.58%	-	-
Horiz. %	81.94%	84.52%	86.57%	87.38%	90.59%	93.42%	100.00%	-
EPS	7.81	9.21	10.02	10.93	11.59	11.59	11.51	-22.76%
YoY %	-15.20%	-8.08%	-8.33%	-5.69%	0.00%	0.70%	-	-
Horiz. %	67.85%	80.02%	87.05%	94.96%	100.70%	100.70%	100.00%	-
DPS	3.66	3.66	3.66	3.69	3.66	3.66	3.66	0.00%
YoY %	0.00%	0.00%	-0.81%	0.82%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.82%	100.00%	100.00%	100.00%	-
NAPS	0.7655	0.6989	0.6856	0.6655	0.6644	0.6424	0.6744	8.80%
YoY %	9.53%	1.94%	3.02%	0.17%	3.42%	-4.74%	-	-
Horiz. %	113.51%	103.63%	101.66%	98.68%	98.52%	95.26%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.24	1.29	1.40	1.64	1.66	1.83	1.46	-
P/RPS	1.49	1.50	1.59	1.84	1.80	1.91	1.45	1.82%
YoY %	-0.67%	-5.66%	-13.59%	2.22%	-5.76%	31.72%	-	-
Horiz. %	102.76%	103.45%	109.66%	126.90%	124.14%	131.72%	100.00%	-
P/EPS	10.57	9.32	9.30	9.99	9.52	10.45	8.55	15.17%
YoY %	13.41%	0.22%	-6.91%	4.94%	-8.90%	22.22%	-	-
Horiz. %	123.63%	109.01%	108.77%	116.84%	111.35%	122.22%	100.00%	-
EY	9.46	10.73	10.75	10.01	10.51	9.57	11.69	-13.14%
YoY %	-11.84%	-0.19%	7.39%	-4.76%	9.82%	-18.14%	-	-
Horiz. %	80.92%	91.79%	91.96%	85.63%	89.91%	81.86%	100.00%	-
DY	4.44	4.26	3.93	3.35	3.32	3.02	3.71	12.70%
YoY %	4.23%	8.40%	17.31%	0.90%	9.93%	-18.60%	-	-
Horiz. %	119.68%	114.82%	105.93%	90.30%	89.49%	81.40%	100.00%	-
P/NAPS	1.08	1.23	1.36	1.64	1.66	1.89	1.46	-18.19%
YoY %	-12.20%	-9.56%	-17.07%	-1.20%	-12.17%	29.45%	-	-
Horiz. %	73.97%	84.25%	93.15%	112.33%	113.70%	129.45%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	27/08/18	28/05/18	28/02/18	27/11/17	28/08/17	26/05/17	-
Price	1.01	1.36	1.25	1.51	1.58	1.93	1.54	-
P/RPS	1.21	1.58	1.42	1.70	1.71	2.02	1.53	-14.46%
YoY %	-23.42%	11.27%	-16.47%	-0.58%	-15.35%	32.03%	-	-
Horiz. %	79.08%	103.27%	92.81%	111.11%	111.76%	132.03%	100.00%	-
P/EPS	8.61	9.82	8.31	9.20	9.06	11.03	9.02	-3.05%
YoY %	-12.32%	18.17%	-9.67%	1.55%	-17.86%	22.28%	-	-
Horiz. %	95.45%	108.87%	92.13%	102.00%	100.44%	122.28%	100.00%	-
EY	11.61	10.18	12.04	10.87	11.04	9.07	11.09	3.09%
YoY %	14.05%	-15.45%	10.76%	-1.54%	21.72%	-18.21%	-	-
Horiz. %	104.69%	91.79%	108.57%	98.02%	99.55%	81.79%	100.00%	-
DY	5.45	4.04	4.40	3.64	3.48	2.86	3.52	33.79%
YoY %	34.90%	-8.18%	20.88%	4.60%	21.68%	-18.75%	-	-
Horiz. %	154.83%	114.77%	125.00%	103.41%	98.86%	81.25%	100.00%	-
P/NAPS	0.88	1.30	1.21	1.51	1.58	1.99	1.54	-31.11%
YoY %	-32.31%	7.44%	-19.87%	-4.43%	-20.60%	29.22%	-	-
Horiz. %	57.14%	84.42%	78.57%	98.05%	102.60%	129.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos