[OKA] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 95.44%
YoY- 86.23%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,760 74,476 80,907 71,170 70,933 58,392 55,839 7.61%
PBT 16,447 13,415 11,267 7,785 4,861 2,577 2,040 41.55%
Tax -4,927 -3,627 -3,154 -2,172 -1,847 -611 -577 42.91%
NP 11,520 9,788 8,113 5,613 3,014 1,966 1,463 41.00%
-
NP to SH 11,520 9,788 8,113 5,613 3,014 1,966 1,463 41.00%
-
Tax Rate 29.96% 27.04% 27.99% 27.90% 38.00% 23.71% 28.28% -
Total Cost 75,240 64,688 72,794 65,557 67,919 56,426 54,376 5.55%
-
Net Worth 151,160 132,270 118,162 103,255 96,664 84,514 79,745 11.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 2,334 - - - - - -
Div Payout % - 23.85% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 151,160 132,270 118,162 103,255 96,664 84,514 79,745 11.23%
NOSH 159,116 155,612 121,816 60,032 60,039 59,939 59,959 17.64%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.28% 13.14% 10.03% 7.89% 4.25% 3.37% 2.62% -
ROE 7.62% 7.40% 6.87% 5.44% 3.12% 2.33% 1.83% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 54.53 47.86 66.42 118.55 118.14 97.42 93.13 -8.52%
EPS 7.24 6.29 6.66 9.35 5.02 3.28 2.44 19.85%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.85 0.97 1.72 1.61 1.41 1.33 -5.44%
Adjusted Per Share Value based on latest NOSH - 59,978
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.36 30.35 32.97 29.00 28.91 23.80 22.75 7.61%
EPS 4.69 3.99 3.31 2.29 1.23 0.80 0.60 40.83%
DPS 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.616 0.539 0.4815 0.4208 0.3939 0.3444 0.325 11.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.29 0.84 1.23 0.735 0.63 0.53 0.64 -
P/RPS 2.37 1.76 1.85 0.62 0.53 0.54 0.69 22.81%
P/EPS 17.82 13.35 18.47 7.86 12.55 16.16 26.23 -6.23%
EY 5.61 7.49 5.41 12.72 7.97 6.19 3.81 6.65%
DY 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.99 1.27 0.43 0.39 0.38 0.48 18.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 23/11/15 26/11/14 22/11/13 30/11/12 25/11/11 26/11/10 -
Price 1.18 0.955 0.87 0.705 0.59 0.58 0.63 -
P/RPS 2.16 2.00 1.31 0.59 0.50 0.60 0.68 21.22%
P/EPS 16.30 15.18 13.06 7.54 11.75 17.68 25.82 -7.37%
EY 6.14 6.59 7.66 13.26 8.51 5.66 3.87 7.98%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.12 0.90 0.41 0.37 0.41 0.47 17.53%

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