[OKA] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 102.43%
YoY- 21.28%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 183,836 147,684 157,028 141,436 149,572 117,280 112,804 8.47%
PBT 29,316 19,656 17,616 15,848 13,012 6,604 1,956 56.95%
Tax -9,256 -5,352 -5,364 -4,360 -3,540 -976 -752 51.89%
NP 20,060 14,304 12,252 11,488 9,472 5,628 1,204 59.74%
-
NP to SH 20,060 14,304 12,252 11,488 9,472 5,628 1,204 59.74%
-
Tax Rate 31.57% 27.23% 30.45% 27.51% 27.21% 14.78% 38.45% -
Total Cost 163,776 133,380 144,776 129,948 140,100 111,652 111,600 6.59%
-
Net Worth 142,832 125,937 113,489 100,339 95,918 84,179 78,861 10.39%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 142,832 125,937 113,489 100,339 95,918 84,179 78,861 10.39%
NOSH 158,702 155,478 122,031 60,083 59,949 60,128 60,200 17.51%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.91% 9.69% 7.80% 8.12% 6.33% 4.80% 1.07% -
ROE 14.04% 11.36% 10.80% 11.45% 9.88% 6.69% 1.53% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 115.84 94.99 128.68 235.40 249.50 195.05 187.38 -7.69%
EPS 12.64 9.20 10.04 19.12 15.80 9.36 2.00 35.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.81 0.93 1.67 1.60 1.40 1.31 -6.05%
Adjusted Per Share Value based on latest NOSH - 60,083
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.80 60.09 63.89 57.55 60.86 47.72 45.90 8.47%
EPS 8.16 5.82 4.99 4.67 3.85 2.29 0.49 59.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5812 0.5124 0.4618 0.4083 0.3903 0.3425 0.3209 10.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.12 0.83 1.02 0.62 0.54 0.63 0.61 -
P/RPS 0.97 0.87 0.79 0.26 0.22 0.32 0.33 19.66%
P/EPS 8.86 9.02 10.16 3.24 3.42 6.73 30.50 -18.60%
EY 11.29 11.08 9.84 30.84 29.26 14.86 3.28 22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.02 1.10 0.37 0.34 0.45 0.47 17.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 -
Price 1.31 0.745 1.29 0.665 0.62 0.56 0.64 -
P/RPS 1.13 0.78 1.00 0.28 0.25 0.29 0.34 22.13%
P/EPS 10.36 8.10 12.85 3.48 3.92 5.98 32.00 -17.12%
EY 9.65 12.35 7.78 28.75 25.48 16.71 3.13 20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.92 1.39 0.40 0.39 0.40 0.49 19.93%

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