[OKA] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -36.36%
YoY- 53.31%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 148,952 161,814 142,340 141,866 116,784 111,678 105,060 5.98%
PBT 26,830 22,534 15,570 9,722 5,154 4,080 6,418 26.90%
Tax -7,254 -6,308 -4,344 -3,694 -1,222 -1,154 -1,442 30.88%
NP 19,576 16,226 11,226 6,028 3,932 2,926 4,976 25.63%
-
NP to SH 19,576 16,226 11,226 6,028 3,932 2,926 4,976 25.63%
-
Tax Rate 27.04% 27.99% 27.90% 38.00% 23.71% 28.28% 22.47% -
Total Cost 129,376 145,588 131,114 135,838 112,852 108,752 100,084 4.36%
-
Net Worth 132,270 118,162 103,255 96,664 84,514 79,745 79,735 8.79%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,668 - - - - - - -
Div Payout % 23.85% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 132,270 118,162 103,255 96,664 84,514 79,745 79,735 8.79%
NOSH 155,612 121,816 60,032 60,039 59,939 59,959 59,951 17.22%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.14% 10.03% 7.89% 4.25% 3.37% 2.62% 4.74% -
ROE 14.80% 13.73% 10.87% 6.24% 4.65% 3.67% 6.24% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 95.72 132.83 237.11 236.29 194.84 186.26 175.24 -9.58%
EPS 12.58 13.32 18.70 10.04 6.56 4.88 8.30 7.17%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.97 1.72 1.61 1.41 1.33 1.33 -7.18%
Adjusted Per Share Value based on latest NOSH - 59,814
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 60.70 65.94 58.00 57.81 47.59 45.51 42.81 5.98%
EPS 7.98 6.61 4.57 2.46 1.60 1.19 2.03 25.61%
DPS 1.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.539 0.4815 0.4208 0.3939 0.3444 0.325 0.3249 8.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.84 1.23 0.735 0.63 0.53 0.64 0.70 -
P/RPS 0.88 0.93 0.31 0.27 0.27 0.34 0.40 14.03%
P/EPS 6.68 9.23 3.93 6.27 8.08 13.11 8.43 -3.80%
EY 14.98 10.83 25.44 15.94 12.38 7.63 11.86 3.96%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.27 0.43 0.39 0.38 0.48 0.53 10.97%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 26/11/14 22/11/13 30/11/12 25/11/11 26/11/10 20/11/09 -
Price 0.955 0.87 0.705 0.59 0.58 0.63 0.62 -
P/RPS 1.00 0.65 0.30 0.25 0.30 0.34 0.35 19.11%
P/EPS 7.59 6.53 3.77 5.88 8.84 12.91 7.47 0.26%
EY 13.17 15.31 26.52 17.02 11.31 7.75 13.39 -0.27%
DY 3.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.90 0.41 0.37 0.41 0.47 0.47 15.56%

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