[OKA] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -0.27%
YoY- 164.78%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 101,071 102,436 105,609 105,619 101,728 96,546 90,413 7.69%
PBT 5,124 5,757 5,583 5,262 5,241 3,621 2,815 48.91%
Tax -1,739 -1,532 -1,511 -1,240 -1,208 -492 -299 222.37%
NP 3,385 4,225 4,072 4,022 4,033 3,129 2,516 21.80%
-
NP to SH 3,385 4,225 4,072 4,022 4,033 3,129 2,516 21.80%
-
Tax Rate 33.94% 26.61% 27.06% 23.57% 23.05% 13.59% 10.62% -
Total Cost 97,686 98,211 101,537 101,597 97,695 93,417 87,897 7.27%
-
Net Worth 77,191 79,667 78,599 76,509 76,137 76,873 75,478 1.50%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,390 2,390 2,390 2,390 1,799 1,799 1,799 20.78%
Div Payout % 70.63% 56.59% 58.72% 59.45% 44.63% 57.53% 71.54% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 77,191 79,667 78,599 76,509 76,137 76,873 75,478 1.50%
NOSH 59,838 59,900 59,999 59,772 59,950 60,057 59,903 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.35% 4.12% 3.86% 3.81% 3.96% 3.24% 2.78% -
ROE 4.39% 5.30% 5.18% 5.26% 5.30% 4.07% 3.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 168.91 171.01 176.02 176.70 169.69 160.76 150.93 7.76%
EPS 5.66 7.05 6.79 6.73 6.73 5.21 4.20 21.93%
DPS 4.00 4.00 4.00 4.00 3.00 3.00 3.00 21.07%
NAPS 1.29 1.33 1.31 1.28 1.27 1.28 1.26 1.57%
Adjusted Per Share Value based on latest NOSH - 59,772
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 41.19 41.74 43.04 43.04 41.45 39.34 36.84 7.70%
EPS 1.38 1.72 1.66 1.64 1.64 1.28 1.03 21.46%
DPS 0.97 0.97 0.97 0.97 0.73 0.73 0.73 20.80%
NAPS 0.3146 0.3246 0.3203 0.3118 0.3103 0.3133 0.3076 1.50%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.61 0.70 0.49 0.38 0.39 0.41 0.59 -
P/RPS 0.36 0.41 0.28 0.22 0.23 0.26 0.39 -5.18%
P/EPS 10.78 9.92 7.22 5.65 5.80 7.87 14.05 -16.14%
EY 9.27 10.08 13.85 17.71 17.25 12.71 7.12 19.17%
DY 6.56 5.71 8.16 10.53 7.69 7.32 5.08 18.52%
P/NAPS 0.47 0.53 0.37 0.30 0.31 0.32 0.47 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 28/08/09 29/05/09 23/02/09 28/11/08 22/08/08 -
Price 0.68 0.62 0.68 0.40 0.40 0.38 0.39 -
P/RPS 0.40 0.36 0.39 0.23 0.24 0.24 0.26 33.16%
P/EPS 12.02 8.79 10.02 5.94 5.95 7.29 9.29 18.68%
EY 8.32 11.38 9.98 16.82 16.82 13.71 10.77 -15.76%
DY 5.88 6.45 5.88 10.00 7.50 7.89 7.69 -16.34%
P/NAPS 0.53 0.47 0.52 0.31 0.31 0.30 0.31 42.84%

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