[OKA] QoQ TTM Result on 31-Mar-2018 [#4]

Stock

[OKA] OKA CORPORATION BHD

Announcement Date

28-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- -8.34%

YoY- -13.01%

Quarter Report

OKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	134,190	136,580	140,867	144,294	145,644	150,997	155,715	-9.41%
YoY %	-1.75%	-3.04%	-2.38%	-0.93%	-3.55%	-3.03%	-	-
Horiz. %	86.18%	87.71%	90.46%	92.67%	93.53%	96.97%	100.00%	-
PBT	21,306	24,239	29,306	32,116	33,487	36,711	37,092	-30.82%
YoY %	-12.10%	-17.29%	-8.75%	-4.09%	-8.78%	-1.03%	-	-
Horiz. %	57.44%	65.35%	79.01%	86.58%	90.28%	98.97%	100.00%	-
Tax	-5,416	-5,054	-6,660	-7,500	-6,630	-8,228	-8,603	-26.48%
YoY %	-7.16%	24.11%	11.20%	-13.12%	19.42%	4.36%	-	-
Horiz. %	62.95%	58.75%	77.41%	87.18%	77.07%	95.64%	100.00%	-
NP	15,890	19,185	22,646	24,616	26,857	28,483	28,489	-32.16%
YoY %	-17.17%	-15.28%	-8.00%	-8.34%	-5.71%	-0.02%	-	-
Horiz. %	55.78%	67.34%	79.49%	86.41%	94.27%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,890	19,185	22,646	24,616	26,857	28,483	28,489	-32.16%
YoY %	-17.17%	-15.28%	-8.00%	-8.34%	-5.71%	-0.02%	-	-
Horiz. %	55.78%	67.34%	79.49%	86.41%	94.27%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	20.85%	22.73%	23.35%	19.80%	22.41%	23.19%	-
YoY %	21.92%	-8.27%	-2.66%	17.93%	-11.65%	-3.36%	-	-
Horiz. %	109.62%	89.91%	98.02%	100.69%	85.38%	96.64%	100.00%	-
Total Cost	118,300	117,395	118,221	119,678	118,787	122,514	127,226	-4.72%
YoY %	0.77%	-0.70%	-1.22%	0.75%	-3.04%	-3.70%	-	-
Horiz. %	92.98%	92.27%	92.92%	94.07%	93.37%	96.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,046	188,136	171,776	168,484	163,552	163,291	157,867	10.73%
YoY %	-2.17%	9.52%	1.95%	3.02%	0.16%	3.44%	-	-
Horiz. %	116.58%	119.17%	108.81%	106.73%	103.60%	103.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	10,142	8,996	8,996	8,996	9,072	8,989	8,989	8.35%
YoY %	12.74%	0.00%	0.00%	-0.84%	0.92%	0.00%	-	-
Horiz. %	112.83%	100.08%	100.08%	100.08%	100.92%	100.00%	100.00%	-
Div Payout %	63.83%	46.89%	39.73%	36.55%	33.78%	31.56%	31.55%	-
YoY %	36.13%	18.02%	8.70%	8.20%	7.03%	0.03%	-	-
Horiz. %	202.31%	148.62%	125.93%	115.85%	107.07%	100.03%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	184,046	188,136	171,776	168,484	163,552	163,291	157,867	10.73%
YoY %	-2.17%	9.52%	1.95%	3.02%	0.16%	3.44%	-	-
Horiz. %	116.58%	119.17%	108.81%	106.73%	103.60%	103.44%	100.00%	-
NOSH	245,395	163,596	163,596	163,576	163,551	163,291	162,749	31.39%
YoY %	50.00%	0.00%	0.01%	0.02%	0.16%	0.33%	-	-
Horiz. %	150.78%	100.52%	100.52%	100.51%	100.49%	100.33%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	11.84%	14.05%	16.08%	17.06%	18.44%	18.86%	18.30%	-
YoY %	-15.73%	-12.62%	-5.74%	-7.48%	-2.23%	3.06%	-	-
Horiz. %	64.70%	76.78%	87.87%	93.22%	100.77%	103.06%	100.00%	-
ROE	8.63%	10.20%	13.18%	14.61%	16.42%	17.44%	18.05%	-
YoY %	-15.39%	-22.61%	-9.79%	-11.02%	-5.85%	-3.38%	-	-
Horiz. %	47.81%	56.51%	73.02%	80.94%	90.97%	96.62%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	54.68	83.49	86.11	88.21	89.05	92.47	95.68	-31.06%
YoY %	-34.51%	-3.04%	-2.38%	-0.94%	-3.70%	-3.35%	-	-
Horiz. %	57.15%	87.26%	90.00%	92.19%	93.07%	96.65%	100.00%	-
EPS	6.48	11.73	13.84	15.05	16.42	17.44	17.50	-48.34%
YoY %	-44.76%	-15.25%	-8.04%	-8.34%	-5.85%	-0.34%	-	-
Horiz. %	37.03%	67.03%	79.09%	86.00%	93.83%	99.66%	100.00%	-
DPS	4.13	5.50	5.50	5.50	5.50	5.51	5.52	-17.54%
YoY %	-24.91%	0.00%	0.00%	0.00%	-0.18%	-0.18%	-	-
Horiz. %	74.82%	99.64%	99.64%	99.64%	99.64%	99.82%	100.00%	-
NAPS	0.75	1.15	1.05	1.03	1.00	1.00	0.97	-15.71%
YoY %	-34.78%	9.52%	1.94%	3.00%	0.00%	3.09%	-	-
Horiz. %	77.32%	118.56%	108.25%	106.19%	103.09%	103.09%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 163,576
RPS	54.68	55.66	57.40	58.80	59.35	61.53	63.45	-9.41%
YoY %	-1.76%	-3.03%	-2.38%	-0.93%	-3.54%	-3.03%	-	-
Horiz. %	86.18%	87.72%	90.46%	92.67%	93.54%	96.97%	100.00%	-
EPS	6.48	7.82	9.23	10.03	10.94	11.61	11.61	-32.13%
YoY %	-17.14%	-15.28%	-7.98%	-8.32%	-5.77%	0.00%	-	-
Horiz. %	55.81%	67.36%	79.50%	86.39%	94.23%	100.00%	100.00%	-
DPS	4.13	3.67	3.67	3.67	3.70	3.66	3.66	8.36%
YoY %	12.53%	0.00%	0.00%	-0.81%	1.09%	0.00%	-	-
Horiz. %	112.84%	100.27%	100.27%	100.27%	101.09%	100.00%	100.00%	-
NAPS	0.75	0.7667	0.70	0.6866	0.6665	0.6654	0.6433	10.74%
YoY %	-2.18%	9.53%	1.95%	3.02%	0.17%	3.44%	-	-
Horiz. %	116.59%	119.18%	108.81%	106.73%	103.61%	103.44%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.595	1.24	1.29	1.40	1.64	1.66	1.83	-
P/RPS	1.09	1.49	1.50	1.59	1.84	1.80	1.91	-31.12%
YoY %	-26.85%	-0.67%	-5.66%	-13.59%	2.22%	-5.76%	-	-
Horiz. %	57.07%	78.01%	78.53%	83.25%	96.34%	94.24%	100.00%	-
P/EPS	9.19	10.57	9.32	9.30	9.99	9.52	10.45	-8.18%
YoY %	-13.06%	13.41%	0.22%	-6.91%	4.94%	-8.90%	-	-
Horiz. %	87.94%	101.15%	89.19%	89.00%	95.60%	91.10%	100.00%	-
EY	10.88	9.46	10.73	10.75	10.01	10.51	9.57	8.90%
YoY %	15.01%	-11.84%	-0.19%	7.39%	-4.76%	9.82%	-	-
Horiz. %	113.69%	98.85%	112.12%	112.33%	104.60%	109.82%	100.00%	-
DY	6.95	4.44	4.26	3.93	3.35	3.32	3.02	74.04%
YoY %	56.53%	4.23%	8.40%	17.31%	0.90%	9.93%	-	-
Horiz. %	230.13%	147.02%	141.06%	130.13%	110.93%	109.93%	100.00%	-
P/NAPS	0.79	1.08	1.23	1.36	1.64	1.66	1.89	-44.00%
YoY %	-26.85%	-12.20%	-9.56%	-17.07%	-1.20%	-12.17%	-	-
Horiz. %	41.80%	57.14%	65.08%	71.96%	86.77%	87.83%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/02/19	26/11/18	27/08/18	28/05/18	28/02/18	27/11/17	28/08/17	-
Price	0.64	1.01	1.36	1.25	1.51	1.58	1.93	-
P/RPS	1.17	1.21	1.58	1.42	1.70	1.71	2.02	-30.44%
YoY %	-3.31%	-23.42%	11.27%	-16.47%	-0.58%	-15.35%	-	-
Horiz. %	57.92%	59.90%	78.22%	70.30%	84.16%	84.65%	100.00%	-
P/EPS	9.88	8.61	9.82	8.31	9.20	9.06	11.03	-7.05%
YoY %	14.75%	-12.32%	18.17%	-9.67%	1.55%	-17.86%	-	-
Horiz. %	89.57%	78.06%	89.03%	75.34%	83.41%	82.14%	100.00%	-
EY	10.12	11.61	10.18	12.04	10.87	11.04	9.07	7.55%
YoY %	-12.83%	14.05%	-15.45%	10.76%	-1.54%	21.72%	-	-
Horiz. %	111.58%	128.00%	112.24%	132.75%	119.85%	121.72%	100.00%	-
DY	6.46	5.45	4.04	4.40	3.64	3.48	2.86	71.89%
YoY %	18.53%	34.90%	-8.18%	20.88%	4.60%	21.68%	-	-
Horiz. %	225.87%	190.56%	141.26%	153.85%	127.27%	121.68%	100.00%	-
P/NAPS	0.85	0.88	1.30	1.21	1.51	1.58	1.99	-43.19%
YoY %	-3.41%	-32.31%	7.44%	-19.87%	-4.43%	-20.60%	-	-
Horiz. %	42.71%	44.22%	65.33%	60.80%	75.88%	79.40%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 12:00:00

EMA 5

30 Mins

BUY

2024-04-25 11:50:00

EMA 5

5 Mins

BUY

2024-04-25 11:45:00

ADX

5 Mins

BUY

2024-04-25 11:40:00

EMA 5

5 Mins

SELL

2024-04-25 11:40:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

381

PTRANS

PERAK TRANSIT BERHAD

365

HLIND

HONG LEONG INDUSTRIES BHD

360

SAPNRG

SAPURA ENERGY BERHAD

307

YTLPOWR

YTL POWER INTERNATIONAL BHD

282

DNEX

DAGANG NEXCHANGE BERHAD

270

MYEG

MY E.G. SERVICES BHD

240

GENTING

GENTING BHD

217

MAYBANK

MALAYAN BANKING BHD

194

Daily Stocks

HSI-CVW

0.25

+0.02

131,494,600

SAPNRG

0.045

0.00

124,101,700

ICONIC-WA

0.025

+0.005

118,803,200

BJCORP

0.295

+0.01

117,558,500

HSI-HUS

0.125

-0.015

105,603,900

HSI-HSZ

0.28

-0.03

96,692,300

INGENIEU

0.115

-0.015

93,899,000

EKOVEST

0.45

-0.01

76,041,400

FITTERS

0.05

+0.005

63,452,300

BPURI

0.075

0.00

58,428,600

More active Stocks

NESTLE

127.00

+0.70

93,700

HEIM

23.36

+0.36

131,400

UTDPLT

26.38

+0.28

487,100

CRESNDO

3.88

+0.27

1,425,700

KLCC

7.70

+0.16

132,900

HSI-CVX

0.885

+0.155

2,000

AHEALTH

3.20

+0.10

470,900

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

TAS

0.675

+0.09

16,755,700

More gainer Stocks

HSI-HS9

0.92

-0.39

2,000

MPI

29.94

-0.28

84,400

ALLIANZ

20.90

-0.22

35,100

ORIENT

6.97

-0.18

1,220,900

AMLEX

0.25

-0.18

90,200

GESHEN

3.77

-0.18

36,700

PIE

5.86

-0.17

1,151,200

NVIDIA-C1

4.09

-0.17

35,600

AJI

19.22

-0.16

26,000

HSI-HUT

0.48

-0.155

25,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More