[OKA] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 1.97%
YoY- 21.3%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 159,717 144,116 138,845 119,782 111,822 102,652 108,716 6.61%
PBT 24,576 15,853 9,938 4,961 3,873 6,090 6,274 25.54%
Tax -6,825 -4,517 -3,860 -952 -568 -2,278 -1,613 27.16%
NP 17,750 11,336 6,078 4,009 3,305 3,812 4,661 24.95%
-
NP to SH 17,750 11,336 6,078 4,009 3,305 3,812 4,661 24.95%
-
Tax Rate 27.77% 28.49% 38.84% 19.19% 14.67% 37.41% 25.71% -
Total Cost 141,966 132,780 132,766 115,773 108,517 98,840 104,054 5.31%
-
Net Worth 118,811 103,873 96,578 83,427 79,231 77,481 76,287 7.65%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,030 - - - - - - -
Div Payout % 11.44% - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 118,811 103,873 96,578 83,427 79,231 77,481 76,287 7.65%
NOSH 152,322 60,042 59,986 60,019 60,024 60,063 60,068 16.76%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.11% 7.87% 4.38% 3.35% 2.96% 3.71% 4.29% -
ROE 14.94% 10.91% 6.29% 4.81% 4.17% 4.92% 6.11% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 104.85 240.02 231.46 199.57 186.30 170.91 180.99 -8.69%
EPS 11.65 18.88 10.13 6.68 5.51 6.35 7.76 7.00%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.73 1.61 1.39 1.32 1.29 1.27 -7.79%
Adjusted Per Share Value based on latest NOSH - 60,173
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 65.09 58.73 56.58 48.81 45.57 41.83 44.30 6.62%
EPS 7.23 4.62 2.48 1.63 1.35 1.55 1.90 24.93%
DPS 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4842 0.4233 0.3936 0.34 0.3229 0.3157 0.3109 7.65%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.69 1.07 0.58 0.47 0.60 0.61 0.39 -
P/RPS 0.66 0.45 0.25 0.24 0.32 0.36 0.22 20.08%
P/EPS 5.92 5.67 5.72 7.04 10.90 9.61 5.03 2.75%
EY 16.89 17.64 17.47 14.21 9.18 10.40 19.90 -2.69%
DY 1.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.62 0.36 0.34 0.45 0.47 0.31 18.98%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 22/02/13 27/02/12 25/02/11 22/02/10 23/02/09 -
Price 0.995 1.40 0.545 0.53 0.575 0.68 0.40 -
P/RPS 0.95 0.58 0.24 0.27 0.31 0.40 0.22 27.59%
P/EPS 8.54 7.42 5.38 7.93 10.44 10.71 5.15 8.79%
EY 11.71 13.49 18.59 12.60 9.58 9.33 19.40 -8.06%
DY 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.81 0.34 0.38 0.44 0.53 0.31 26.64%

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