[OKA] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -6.64%
YoY- 14.83%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 152,915 163,264 145,421 133,079 121,107 111,331 103,036 6.79%
PBT 27,027 20,618 18,318 8,203 5,448 6,753 5,445 30.57%
Tax -6,393 -5,659 -4,936 -2,528 -506 -1,133 -1,571 26.32%
NP 20,634 14,959 13,382 5,675 4,942 5,620 3,874 32.11%
-
NP to SH 20,634 14,959 13,382 5,675 4,942 5,620 3,874 32.11%
-
Tax Rate 23.65% 27.45% 26.95% 30.82% 9.29% 16.78% 28.85% -
Total Cost 132,281 148,305 132,039 127,404 116,165 105,711 99,162 4.91%
-
Net Worth 137,569 121,276 109,642 97,782 93,637 82,258 78,640 9.75%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7,906 6,219 1,827 2,099 1,800 1,801 1,800 27.94%
Div Payout % 38.32% 41.58% 13.66% 37.00% 36.44% 32.05% 46.49% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 137,569 121,276 109,642 97,782 93,637 82,258 78,640 9.75%
NOSH 158,125 155,483 60,912 59,989 60,023 60,042 60,031 17.50%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.49% 9.16% 9.20% 4.26% 4.08% 5.05% 3.76% -
ROE 15.00% 12.33% 12.21% 5.80% 5.28% 6.83% 4.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 96.70 105.00 238.74 221.84 201.76 185.42 171.64 -9.11%
EPS 9.70 9.80 8.61 9.46 8.23 9.36 6.45 7.03%
DPS 5.00 4.00 3.00 3.50 3.00 3.00 3.00 8.87%
NAPS 0.87 0.78 1.80 1.63 1.56 1.37 1.31 -6.58%
Adjusted Per Share Value based on latest NOSH - 59,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 62.22 66.43 59.17 54.15 49.28 45.30 41.92 6.79%
EPS 8.40 6.09 5.45 2.31 2.01 2.29 1.58 32.07%
DPS 3.22 2.53 0.74 0.85 0.73 0.73 0.73 28.03%
NAPS 0.5598 0.4935 0.4461 0.3979 0.381 0.3347 0.32 9.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.995 0.96 1.61 0.58 0.51 0.54 0.62 -
P/RPS 1.03 0.91 0.67 0.26 0.25 0.29 0.36 19.12%
P/EPS 7.63 9.98 7.33 6.13 6.19 5.77 9.61 -3.76%
EY 13.11 10.02 13.65 16.31 16.14 17.33 10.41 3.91%
DY 5.03 4.17 1.86 6.03 5.88 5.56 4.84 0.64%
P/NAPS 1.14 1.23 0.89 0.36 0.33 0.39 0.47 15.89%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 29/05/15 02/06/14 31/05/13 28/05/12 23/05/11 27/05/10 -
Price 1.14 0.985 0.87 0.67 0.50 0.56 0.60 -
P/RPS 1.18 0.94 0.36 0.30 0.25 0.30 0.35 22.43%
P/EPS 8.74 10.24 3.96 7.08 6.07 5.98 9.30 -1.02%
EY 11.45 9.77 25.25 14.12 16.47 16.71 10.76 1.04%
DY 4.39 4.06 3.45 5.22 6.00 5.36 5.00 -2.14%
P/NAPS 1.31 1.26 0.48 0.41 0.32 0.41 0.46 19.03%

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