[OKA] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -2.28%
YoY- 86.23%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 173,520 148,952 161,814 142,340 141,866 116,784 111,678 7.61%
PBT 32,894 26,830 22,534 15,570 9,722 5,154 4,080 41.55%
Tax -9,854 -7,254 -6,308 -4,344 -3,694 -1,222 -1,154 42.91%
NP 23,040 19,576 16,226 11,226 6,028 3,932 2,926 41.00%
-
NP to SH 23,040 19,576 16,226 11,226 6,028 3,932 2,926 41.00%
-
Tax Rate 29.96% 27.04% 27.99% 27.90% 38.00% 23.71% 28.28% -
Total Cost 150,480 129,376 145,588 131,114 135,838 112,852 108,752 5.55%
-
Net Worth 151,160 132,270 118,162 103,255 96,664 84,514 79,745 11.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 4,668 - - - - - -
Div Payout % - 23.85% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 151,160 132,270 118,162 103,255 96,664 84,514 79,745 11.23%
NOSH 159,116 155,612 121,816 60,032 60,039 59,939 59,959 17.64%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.28% 13.14% 10.03% 7.89% 4.25% 3.37% 2.62% -
ROE 15.24% 14.80% 13.73% 10.87% 6.24% 4.65% 3.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 109.05 95.72 132.83 237.11 236.29 194.84 186.26 -8.52%
EPS 14.48 12.58 13.32 18.70 10.04 6.56 4.88 19.85%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.85 0.97 1.72 1.61 1.41 1.33 -5.44%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 70.71 60.70 65.94 58.00 57.81 47.59 45.51 7.61%
EPS 9.39 7.98 6.61 4.57 2.46 1.60 1.19 41.05%
DPS 0.00 1.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.616 0.539 0.4815 0.4208 0.3939 0.3444 0.325 11.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.29 0.84 1.23 0.735 0.63 0.53 0.64 -
P/RPS 1.18 0.88 0.93 0.31 0.27 0.27 0.34 23.02%
P/EPS 8.91 6.68 9.23 3.93 6.27 8.08 13.11 -6.22%
EY 11.22 14.98 10.83 25.44 15.94 12.38 7.63 6.63%
DY 0.00 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.99 1.27 0.43 0.39 0.38 0.48 18.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 23/11/15 26/11/14 22/11/13 30/11/12 25/11/11 26/11/10 -
Price 1.18 0.955 0.87 0.705 0.59 0.58 0.63 -
P/RPS 1.08 1.00 0.65 0.30 0.25 0.30 0.34 21.22%
P/EPS 8.15 7.59 6.53 3.77 5.88 8.84 12.91 -7.37%
EY 12.27 13.17 15.31 26.52 17.02 11.31 7.75 7.95%
DY 0.00 3.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.12 0.90 0.41 0.37 0.41 0.47 17.53%

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