[OKA] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
02-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 18.05%
YoY- 135.81%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 166,673 152,915 163,264 145,421 133,079 121,107 111,331 6.95%
PBT 37,419 27,027 20,618 18,318 8,203 5,448 6,753 32.99%
Tax -9,123 -6,393 -5,659 -4,936 -2,528 -506 -1,133 41.52%
NP 28,296 20,634 14,959 13,382 5,675 4,942 5,620 30.88%
-
NP to SH 28,296 20,634 14,959 13,382 5,675 4,942 5,620 30.88%
-
Tax Rate 24.38% 23.65% 27.45% 26.95% 30.82% 9.29% 16.78% -
Total Cost 138,377 132,281 148,305 132,039 127,404 116,165 105,711 4.58%
-
Net Worth 165,764 137,569 121,276 109,642 97,782 93,637 82,258 12.37%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 9,117 7,906 6,219 1,827 2,099 1,800 1,801 31.00%
Div Payout % 32.22% 38.32% 41.58% 13.66% 37.00% 36.44% 32.05% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 165,764 137,569 121,276 109,642 97,782 93,637 82,258 12.37%
NOSH 165,764 158,125 155,483 60,912 59,989 60,023 60,042 18.42%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.98% 13.49% 9.16% 9.20% 4.26% 4.08% 5.05% -
ROE 17.07% 15.00% 12.33% 12.21% 5.80% 5.28% 6.83% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 100.55 96.70 105.00 238.74 221.84 201.76 185.42 -9.68%
EPS 17.07 9.70 9.80 8.61 9.46 8.23 9.36 10.52%
DPS 5.50 5.00 4.00 3.00 3.50 3.00 3.00 10.61%
NAPS 1.00 0.87 0.78 1.80 1.63 1.56 1.37 -5.10%
Adjusted Per Share Value based on latest NOSH - 60,941
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 67.82 62.22 66.43 59.17 54.15 49.28 45.30 6.95%
EPS 11.51 8.40 6.09 5.45 2.31 2.01 2.29 30.84%
DPS 3.71 3.22 2.53 0.74 0.85 0.73 0.73 31.08%
NAPS 0.6745 0.5598 0.4935 0.4461 0.3979 0.381 0.3347 12.37%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.46 0.995 0.96 1.61 0.58 0.51 0.54 -
P/RPS 1.45 1.03 0.91 0.67 0.26 0.25 0.29 30.73%
P/EPS 8.55 7.63 9.98 7.33 6.13 6.19 5.77 6.76%
EY 11.69 13.11 10.02 13.65 16.31 16.14 17.33 -6.34%
DY 3.77 5.03 4.17 1.86 6.03 5.88 5.56 -6.26%
P/NAPS 1.46 1.14 1.23 0.89 0.36 0.33 0.39 24.58%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 30/05/16 29/05/15 02/06/14 31/05/13 28/05/12 23/05/11 -
Price 1.54 1.14 0.985 0.87 0.67 0.50 0.56 -
P/RPS 1.53 1.18 0.94 0.36 0.30 0.25 0.30 31.16%
P/EPS 9.02 8.74 10.24 3.96 7.08 6.07 5.98 7.08%
EY 11.08 11.45 9.77 25.25 14.12 16.47 16.71 -6.61%
DY 3.57 4.39 4.06 3.45 5.22 6.00 5.36 -6.54%
P/NAPS 1.54 1.31 1.26 0.48 0.41 0.32 0.41 24.65%

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