[OKA] YoY Quarter Result on 31-Dec-2020 [#3]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -33.25%
YoY- 90.05%
Quarter Report
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 32,804 33,789 29,859 34,115 36,505 41,858 37,716 -2.29%
PBT 4,898 5,592 3,171 3,068 6,001 9,225 7,040 -5.86%
Tax -1,230 -1,523 -1,030 -959 -597 -2,195 -1,713 -5.36%
NP 3,668 4,069 2,141 2,109 5,404 7,030 5,327 -6.02%
-
NP to SH 3,668 4,069 2,141 2,109 5,404 7,030 5,327 -6.02%
-
Tax Rate 25.11% 27.24% 32.48% 31.26% 9.95% 23.79% 24.33% -
Total Cost 29,136 29,720 27,718 32,006 31,101 34,828 32,389 -1.74%
-
Net Worth 186,500 181,592 179,138 184,046 163,552 151,439 132,396 5.87%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 5,398 5,153 4,907 4,417 3,271 3,188 - -
Div Payout % 147.18% 126.65% 229.23% 209.44% 60.53% 45.35% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 186,500 181,592 179,138 184,046 163,552 151,439 132,396 5.87%
NOSH 245,395 245,395 245,395 245,395 163,551 159,410 155,760 7.86%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.18% 12.04% 7.17% 6.18% 14.80% 16.79% 14.12% -
ROE 1.97% 2.24% 1.20% 1.15% 3.30% 4.64% 4.02% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.37 13.77 12.17 13.90 22.32 26.26 24.21 -9.41%
EPS 1.49 1.66 0.87 0.86 3.30 4.41 3.42 -12.92%
DPS 2.20 2.10 2.00 1.80 2.00 2.00 0.00 -
NAPS 0.76 0.74 0.73 0.75 1.00 0.95 0.85 -1.84%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.37 13.77 12.17 13.90 14.88 17.06 15.37 -2.29%
EPS 1.49 1.66 0.87 0.86 2.20 2.86 2.17 -6.06%
DPS 2.20 2.10 2.00 1.80 1.33 1.30 0.00 -
NAPS 0.76 0.74 0.73 0.75 0.6665 0.6171 0.5395 5.87%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.82 0.665 0.725 0.595 1.64 1.18 0.925 -
P/RPS 6.13 4.83 5.96 4.28 7.35 4.49 3.82 8.19%
P/EPS 54.86 40.11 83.10 69.23 49.63 26.76 27.05 12.49%
EY 1.82 2.49 1.20 1.44 2.01 3.74 3.70 -11.14%
DY 2.68 3.16 2.76 3.03 1.22 1.69 0.00 -
P/NAPS 1.08 0.90 0.99 0.79 1.64 1.24 1.09 -0.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 24/02/20 25/02/19 28/02/18 24/02/17 26/02/16 -
Price 0.82 0.715 0.71 0.64 1.51 1.32 0.96 -
P/RPS 6.13 5.19 5.84 4.60 6.77 5.03 3.96 7.54%
P/EPS 54.86 43.12 81.38 74.47 45.70 29.93 28.07 11.80%
EY 1.82 2.32 1.23 1.34 2.19 3.34 3.56 -10.57%
DY 2.68 2.94 2.82 2.81 1.32 1.52 0.00 -
P/NAPS 1.08 0.97 0.97 0.85 1.51 1.39 1.13 -0.75%

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