[OKA] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 27.28%
YoY- 53.31%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 74,476 80,907 71,170 70,933 58,392 55,839 52,530 5.98%
PBT 13,415 11,267 7,785 4,861 2,577 2,040 3,209 26.90%
Tax -3,627 -3,154 -2,172 -1,847 -611 -577 -721 30.88%
NP 9,788 8,113 5,613 3,014 1,966 1,463 2,488 25.63%
-
NP to SH 9,788 8,113 5,613 3,014 1,966 1,463 2,488 25.63%
-
Tax Rate 27.04% 27.99% 27.90% 38.00% 23.71% 28.28% 22.47% -
Total Cost 64,688 72,794 65,557 67,919 56,426 54,376 50,042 4.36%
-
Net Worth 132,270 118,162 103,255 96,664 84,514 79,745 79,735 8.79%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,334 - - - - - - -
Div Payout % 23.85% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 132,270 118,162 103,255 96,664 84,514 79,745 79,735 8.79%
NOSH 155,612 121,816 60,032 60,039 59,939 59,959 59,951 17.22%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.14% 10.03% 7.89% 4.25% 3.37% 2.62% 4.74% -
ROE 7.40% 6.87% 5.44% 3.12% 2.33% 1.83% 3.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 47.86 66.42 118.55 118.14 97.42 93.13 87.62 -9.58%
EPS 6.29 6.66 9.35 5.02 3.28 2.44 4.15 7.17%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.97 1.72 1.61 1.41 1.33 1.33 -7.18%
Adjusted Per Share Value based on latest NOSH - 59,814
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 30.30 32.92 28.96 28.86 23.76 22.72 21.37 5.98%
EPS 3.98 3.30 2.28 1.23 0.80 0.60 1.01 25.66%
DPS 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5382 0.4808 0.4201 0.3933 0.3439 0.3245 0.3244 8.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.84 1.23 0.735 0.63 0.53 0.64 0.70 -
P/RPS 1.76 1.85 0.62 0.53 0.54 0.69 0.80 14.03%
P/EPS 13.35 18.47 7.86 12.55 16.16 26.23 16.87 -3.82%
EY 7.49 5.41 12.72 7.97 6.19 3.81 5.93 3.96%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.27 0.43 0.39 0.38 0.48 0.53 10.97%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 26/11/14 22/11/13 30/11/12 25/11/11 26/11/10 20/11/09 -
Price 0.955 0.87 0.705 0.59 0.58 0.63 0.62 -
P/RPS 2.00 1.31 0.59 0.50 0.60 0.68 0.71 18.83%
P/EPS 15.18 13.06 7.54 11.75 17.68 25.82 14.94 0.26%
EY 6.59 7.66 13.26 8.51 5.66 3.87 6.69 -0.25%
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.90 0.41 0.37 0.41 0.47 0.47 15.56%

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