[OKA] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 19.21%
YoY- -4.33%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 115,436 125,620 116,012 106,358 102,428 102,094 118,922 -1.96%
PBT 22,672 25,360 21,640 15,192 12,771 10,543 14,470 34.86%
Tax -5,914 -6,615 -5,792 -3,229 -2,736 -2,200 -3,186 50.98%
NP 16,758 18,745 15,848 11,963 10,035 8,343 11,284 30.13%
-
NP to SH 16,758 18,745 15,848 11,963 10,035 8,343 11,284 30.13%
-
Tax Rate 26.09% 26.08% 26.77% 21.25% 21.42% 20.87% 22.02% -
Total Cost 98,678 106,875 100,164 94,395 92,393 93,751 107,638 -5.62%
-
Net Worth 188,954 184,046 181,592 181,592 181,592 176,684 176,684 4.57%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 11,042 11,042 11,042 10,061 9,815 9,815 9,815 8.16%
Div Payout % 65.90% 58.91% 69.68% 84.10% 97.82% 117.65% 86.99% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 188,954 184,046 181,592 181,592 181,592 176,684 176,684 4.57%
NOSH 245,395 245,395 245,395 245,395 245,395 245,395 245,395 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 14.52% 14.92% 13.66% 11.25% 9.80% 8.17% 9.49% -
ROE 8.87% 10.18% 8.73% 6.59% 5.53% 4.72% 6.39% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 47.04 51.19 47.28 43.34 41.74 41.60 48.46 -1.96%
EPS 6.83 7.64 6.46 4.87 4.09 3.40 4.60 30.11%
DPS 4.50 4.50 4.50 4.10 4.00 4.00 4.00 8.16%
NAPS 0.77 0.75 0.74 0.74 0.74 0.72 0.72 4.57%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 47.04 51.19 47.28 43.34 41.74 41.60 48.46 -1.96%
EPS 6.83 7.64 6.46 4.87 4.09 3.40 4.60 30.11%
DPS 4.50 4.50 4.50 4.10 4.00 4.00 4.00 8.16%
NAPS 0.77 0.75 0.74 0.74 0.74 0.72 0.72 4.57%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.825 0.78 0.82 0.665 0.585 0.59 0.51 -
P/RPS 1.75 1.52 1.73 1.53 1.40 1.42 1.05 40.52%
P/EPS 12.08 10.21 12.70 13.64 14.31 17.35 11.09 5.86%
EY 8.28 9.79 7.88 7.33 6.99 5.76 9.02 -5.54%
DY 5.45 5.77 5.49 6.17 6.84 6.78 7.84 -21.50%
P/NAPS 1.07 1.04 1.11 0.90 0.79 0.82 0.71 31.41%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 27/08/21 18/06/21 25/02/21 27/11/20 28/08/20 30/06/20 -
Price 0.825 0.77 0.79 0.715 0.67 0.58 0.59 -
P/RPS 1.75 1.50 1.67 1.65 1.61 1.39 1.22 27.16%
P/EPS 12.08 10.08 12.23 14.67 16.38 17.06 12.83 -3.93%
EY 8.28 9.92 8.17 6.82 6.10 5.86 7.79 4.14%
DY 5.45 5.84 5.70 5.73 5.97 6.90 6.78 -13.53%
P/NAPS 1.07 1.03 1.07 0.97 0.91 0.81 0.82 19.39%

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