[OKA] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 9.4%
YoY- 56.59%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 143,452 171,490 149,589 159,717 144,116 138,845 119,782 3.04%
PBT 28,986 34,230 27,273 24,576 15,853 9,938 4,961 34.16%
Tax -6,172 -9,496 -7,120 -6,825 -4,517 -3,860 -952 36.51%
NP 22,814 24,734 20,153 17,750 11,336 6,078 4,009 33.58%
-
NP to SH 22,814 24,734 20,153 17,750 11,336 6,078 4,009 33.58%
-
Tax Rate 21.29% 27.74% 26.11% 27.77% 28.49% 38.84% 19.19% -
Total Cost 120,637 146,756 129,436 141,966 132,780 132,766 115,773 0.68%
-
Net Worth 163,552 151,404 132,451 118,811 103,873 96,578 83,427 11.86%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,361 4,249 - 2,030 - - - -
Div Payout % 19.12% 17.18% - 11.44% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 163,552 151,404 132,451 118,811 103,873 96,578 83,427 11.86%
NOSH 163,551 159,372 155,824 152,322 60,042 59,986 60,019 18.16%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 15.90% 14.42% 13.47% 11.11% 7.87% 4.38% 3.35% -
ROE 13.95% 16.34% 15.22% 14.94% 10.91% 6.29% 4.81% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 87.71 107.60 96.00 104.85 240.02 231.46 199.57 -12.79%
EPS 13.95 15.52 12.93 11.65 18.88 10.13 6.68 13.04%
DPS 2.67 2.67 0.00 1.33 0.00 0.00 0.00 -
NAPS 1.00 0.95 0.85 0.78 1.73 1.61 1.39 -5.33%
Adjusted Per Share Value based on latest NOSH - 152,046
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 58.46 69.88 60.96 65.09 58.73 56.58 48.81 3.04%
EPS 9.30 10.08 8.21 7.23 4.62 2.48 1.63 33.63%
DPS 1.78 1.73 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.6665 0.617 0.5397 0.4842 0.4233 0.3936 0.34 11.86%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.64 1.18 0.925 0.69 1.07 0.58 0.47 -
P/RPS 1.87 1.10 0.96 0.66 0.45 0.25 0.24 40.75%
P/EPS 11.76 7.60 7.15 5.92 5.67 5.72 7.04 8.91%
EY 8.51 13.15 13.98 16.89 17.64 17.47 14.21 -8.18%
DY 1.63 2.26 0.00 1.93 0.00 0.00 0.00 -
P/NAPS 1.64 1.24 1.09 0.88 0.62 0.36 0.34 29.95%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 24/02/17 26/02/16 27/02/15 27/02/14 22/02/13 27/02/12 -
Price 1.51 1.32 0.96 0.995 1.40 0.545 0.53 -
P/RPS 1.72 1.23 1.00 0.95 0.58 0.24 0.27 36.11%
P/EPS 10.82 8.51 7.42 8.54 7.42 5.38 7.93 5.31%
EY 9.24 11.76 13.47 11.71 13.49 18.59 12.60 -5.03%
DY 1.77 2.02 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 1.51 1.39 1.13 1.28 0.81 0.34 0.38 25.82%

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