[OKA] YoY Quarter Result on 31-Mar-2020 [#4]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -37.09%
YoY- -47.55%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 33,818 34,544 24,890 31,549 36,705 38,055 40,723 -3.04%
PBT 4,997 7,637 1,189 3,118 10,376 11,747 6,573 -4.46%
Tax -1,034 -2,405 158 -550 -2,871 -2,001 -1,053 -0.30%
NP 3,963 5,232 1,347 2,568 7,505 9,746 5,520 -5.37%
-
NP to SH 3,963 5,232 1,347 2,568 7,505 9,746 5,520 -5.37%
-
Tax Rate 20.69% 31.49% -13.29% 17.64% 27.67% 17.03% 16.02% -
Total Cost 29,855 29,312 23,543 28,981 29,200 28,309 35,203 -2.70%
-
Net Worth 186,500 181,592 176,684 174,230 168,484 165,748 137,588 5.19%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 5,644 5,889 4,907 4,662 5,725 5,801 5,535 0.32%
Div Payout % 142.42% 112.57% 364.36% 181.56% 76.29% 59.52% 100.28% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 186,500 181,592 176,684 174,230 168,484 165,748 137,588 5.19%
NOSH 245,395 245,395 245,395 245,395 163,576 165,748 158,148 7.59%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 11.72% 15.15% 5.41% 8.14% 20.45% 25.61% 13.55% -
ROE 2.12% 2.88% 0.76% 1.47% 4.45% 5.88% 4.01% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.78 14.08 10.14 12.86 22.44 22.96 25.75 -9.89%
EPS 1.61 2.13 0.55 1.05 4.59 5.88 3.42 -11.79%
DPS 2.30 2.40 2.00 1.90 3.50 3.50 3.50 -6.75%
NAPS 0.76 0.74 0.72 0.71 1.03 1.00 0.87 -2.22%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.78 14.08 10.14 12.86 14.96 15.51 16.59 -3.04%
EPS 1.61 2.13 0.55 1.05 3.06 3.97 2.25 -5.42%
DPS 2.30 2.40 2.00 1.90 2.33 2.36 2.26 0.29%
NAPS 0.76 0.74 0.72 0.71 0.6866 0.6754 0.5607 5.19%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.825 0.82 0.51 0.67 1.40 1.46 0.995 -
P/RPS 5.99 5.83 5.03 5.21 6.24 6.36 3.86 7.59%
P/EPS 51.09 38.46 92.91 64.02 30.51 24.83 28.51 10.20%
EY 1.96 2.60 1.08 1.56 3.28 4.03 3.51 -9.25%
DY 2.79 2.93 3.92 2.84 2.50 2.40 3.52 -3.79%
P/NAPS 1.09 1.11 0.71 0.94 1.36 1.46 1.14 -0.74%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 18/06/21 30/06/20 27/05/19 28/05/18 26/05/17 30/05/16 -
Price 0.81 0.79 0.59 0.67 1.25 1.54 1.14 -
P/RPS 5.88 5.61 5.82 5.21 5.57 6.71 4.43 4.83%
P/EPS 50.16 37.05 107.49 64.02 27.24 26.19 32.66 7.40%
EY 1.99 2.70 0.93 1.56 3.67 3.82 3.06 -6.91%
DY 2.84 3.04 3.39 2.84 2.80 2.27 3.07 -1.28%
P/NAPS 1.07 1.07 0.82 0.94 1.21 1.54 1.31 -3.31%

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