[OKA] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 0.84%
YoY- 51.61%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 149,589 159,717 144,116 138,845 119,782 111,822 102,652 6.47%
PBT 27,273 24,576 15,853 9,938 4,961 3,873 6,090 28.37%
Tax -7,120 -6,825 -4,517 -3,860 -952 -568 -2,278 20.90%
NP 20,153 17,750 11,336 6,078 4,009 3,305 3,812 31.97%
-
NP to SH 20,153 17,750 11,336 6,078 4,009 3,305 3,812 31.97%
-
Tax Rate 26.11% 27.77% 28.49% 38.84% 19.19% 14.67% 37.41% -
Total Cost 129,436 141,966 132,780 132,766 115,773 108,517 98,840 4.59%
-
Net Worth 132,451 118,811 103,873 96,578 83,427 79,231 77,481 9.34%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 2,030 - - - - - -
Div Payout % - 11.44% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 132,451 118,811 103,873 96,578 83,427 79,231 77,481 9.34%
NOSH 155,824 152,322 60,042 59,986 60,019 60,024 60,063 17.21%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.47% 11.11% 7.87% 4.38% 3.35% 2.96% 3.71% -
ROE 15.22% 14.94% 10.91% 6.29% 4.81% 4.17% 4.92% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 96.00 104.85 240.02 231.46 199.57 186.30 170.91 -9.16%
EPS 12.93 11.65 18.88 10.13 6.68 5.51 6.35 12.57%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 1.73 1.61 1.39 1.32 1.29 -6.71%
Adjusted Per Share Value based on latest NOSH - 60,116
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 60.96 65.09 58.73 56.58 48.81 45.57 41.83 6.47%
EPS 8.21 7.23 4.62 2.48 1.63 1.35 1.55 32.01%
DPS 0.00 0.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5397 0.4842 0.4233 0.3936 0.34 0.3229 0.3157 9.34%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.925 0.69 1.07 0.58 0.47 0.60 0.61 -
P/RPS 0.96 0.66 0.45 0.25 0.24 0.32 0.36 17.75%
P/EPS 7.15 5.92 5.67 5.72 7.04 10.90 9.61 -4.80%
EY 13.98 16.89 17.64 17.47 14.21 9.18 10.40 5.05%
DY 0.00 1.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.88 0.62 0.36 0.34 0.45 0.47 15.04%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 22/02/13 27/02/12 25/02/11 22/02/10 -
Price 0.96 0.995 1.40 0.545 0.53 0.575 0.68 -
P/RPS 1.00 0.95 0.58 0.24 0.27 0.31 0.40 16.49%
P/EPS 7.42 8.54 7.42 5.38 7.93 10.44 10.71 -5.93%
EY 13.47 11.71 13.49 18.59 12.60 9.58 9.33 6.30%
DY 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.28 0.81 0.34 0.38 0.44 0.53 13.44%

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