[OKA] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 39.73%
YoY- 34.38%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 80,907 71,170 70,933 58,392 55,839 52,530 55,713 6.41%
PBT 11,267 7,785 4,861 2,577 2,040 3,209 2,714 26.76%
Tax -3,154 -2,172 -1,847 -611 -577 -721 -429 39.42%
NP 8,113 5,613 3,014 1,966 1,463 2,488 2,285 23.50%
-
NP to SH 8,113 5,613 3,014 1,966 1,463 2,488 2,285 23.50%
-
Tax Rate 27.99% 27.90% 38.00% 23.71% 28.28% 22.47% 15.81% -
Total Cost 72,794 65,557 67,919 56,426 54,376 50,042 53,428 5.28%
-
Net Worth 118,162 103,255 96,664 84,514 79,745 79,735 76,766 7.44%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 118,162 103,255 96,664 84,514 79,745 79,735 76,766 7.44%
NOSH 121,816 60,032 60,039 59,939 59,959 59,951 59,973 12.52%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.03% 7.89% 4.25% 3.37% 2.62% 4.74% 4.10% -
ROE 6.87% 5.44% 3.12% 2.33% 1.83% 3.12% 2.98% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 66.42 118.55 118.14 97.42 93.13 87.62 92.90 -5.43%
EPS 6.66 9.35 5.02 3.28 2.44 4.15 3.81 9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.72 1.61 1.41 1.33 1.33 1.28 -4.51%
Adjusted Per Share Value based on latest NOSH - 60,107
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 32.97 29.00 28.91 23.80 22.75 21.41 22.70 6.41%
EPS 3.31 2.29 1.23 0.80 0.60 1.01 0.93 23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4815 0.4208 0.3939 0.3444 0.325 0.3249 0.3128 7.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.23 0.735 0.63 0.53 0.64 0.70 0.41 -
P/RPS 1.85 0.62 0.53 0.54 0.69 0.80 0.44 27.02%
P/EPS 18.47 7.86 12.55 16.16 26.23 16.87 10.76 9.41%
EY 5.41 12.72 7.97 6.19 3.81 5.93 9.29 -8.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.43 0.39 0.38 0.48 0.53 0.32 25.81%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 22/11/13 30/11/12 25/11/11 26/11/10 20/11/09 28/11/08 -
Price 0.87 0.705 0.59 0.58 0.63 0.62 0.38 -
P/RPS 1.31 0.59 0.50 0.60 0.68 0.71 0.41 21.35%
P/EPS 13.06 7.54 11.75 17.68 25.82 14.94 9.97 4.60%
EY 7.66 13.26 8.51 5.66 3.87 6.69 10.03 -4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.41 0.37 0.41 0.47 0.47 0.30 20.08%

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