[OKA] YoY Quarter Result on 31-Mar-2021 [#4]

Stock

[OKA] OKA CORPORATION BHD

Announcement Date

18-Jun-2021

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

31-Mar-2021 [#4]

Profit Trend

QoQ- 28.58%

YoY- 288.42%

Quarter Report

OKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Quarter Result
Revenue	34,404	29,316	33,818	34,544	24,890	31,549	36,705	-1.07%
YoY %	17.36%	-13.31%	-2.10%	38.79%	-21.11%	-14.05%	-	-
Horiz. %	93.73%	79.87%	92.13%	94.11%	67.81%	85.95%	100.00%	-
PBT	1,612	-4,244	4,997	7,637	1,189	3,118	10,376	-26.65%
YoY %	137.98%	-184.93%	-34.57%	542.30%	-61.87%	-69.95%	-	-
Horiz. %	15.54%	-40.90%	48.16%	73.60%	11.46%	30.05%	100.00%	-
Tax	251	1,519	-1,034	-2,405	158	-550	-2,871	-
YoY %	-83.48%	246.91%	57.01%	-1,622.15%	128.73%	80.84%	-	-
Horiz. %	-8.74%	-52.91%	36.02%	83.77%	-5.50%	19.16%	100.00%	-
NP	1,863	-2,725	3,963	5,232	1,347	2,568	7,505	-20.70%
YoY %	168.37%	-168.76%	-24.25%	288.42%	-47.55%	-65.78%	-	-
Horiz. %	24.82%	-36.31%	52.80%	69.71%	17.95%	34.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,863	-2,725	3,963	5,232	1,347	2,568	7,505	-20.70%
YoY %	168.37%	-168.76%	-24.25%	288.42%	-47.55%	-65.78%	-	-
Horiz. %	24.82%	-36.31%	52.80%	69.71%	17.95%	34.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-15.57%	-	20.69%	31.49%	-13.29%	17.64%	27.67%	-
YoY %	0.00%	-	-34.30%	336.95%	-175.34%	-36.25%	-	-
Horiz. %	-56.27%	-	74.77%	113.81%	-48.03%	63.75%	100.00%	-
Total Cost	32,541	32,041	29,855	29,312	23,543	28,981	29,200	1.82%
YoY %	1.56%	7.32%	1.85%	24.50%	-18.76%	-0.75%	-	-
Horiz. %	111.44%	109.73%	102.24%	100.38%	80.63%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	188,954	186,500	186,500	181,592	176,684	174,230	168,484	1.92%
YoY %	1.32%	0.00%	2.70%	2.78%	1.41%	3.41%	-	-
Horiz. %	112.15%	110.69%	110.69%	107.78%	104.87%	103.41%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	2,944	2,699	5,644	5,889	4,907	4,662	5,725	-10.48%
YoY %	9.08%	-52.18%	-4.16%	20.01%	5.26%	-18.57%	-	-
Horiz. %	51.42%	47.14%	98.59%	102.86%	85.71%	81.43%	100.00%	-
Div Payout %	158.06%	0.00%	142.42%	112.57%	364.36%	181.56%	76.29%	-
YoY %	0.00%	0.00%	26.52%	-69.10%	100.68%	137.99%	-	-
Horiz. %	207.18%	0.00%	186.68%	147.56%	477.60%	237.99%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	188,954	186,500	186,500	181,592	176,684	174,230	168,484	1.92%
YoY %	1.32%	0.00%	2.70%	2.78%	1.41%	3.41%	-	-
Horiz. %	112.15%	110.69%	110.69%	107.78%	104.87%	103.41%	100.00%	-
NOSH	245,395	245,395	245,395	245,395	245,395	245,395	163,576	6.98%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	50.02%	-	-
Horiz. %	150.02%	150.02%	150.02%	150.02%	150.02%	150.02%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	5.42%	-9.30%	11.72%	15.15%	5.41%	8.14%	20.45%	-
YoY %	158.28%	-179.35%	-22.64%	180.04%	-33.54%	-60.20%	-	-
Horiz. %	26.50%	-45.48%	57.31%	74.08%	26.45%	39.80%	100.00%	-
ROE	0.99%	-1.46%	2.12%	2.88%	0.76%	1.47%	4.45%	-
YoY %	167.81%	-168.87%	-26.39%	278.95%	-48.30%	-66.97%	-	-
Horiz. %	22.25%	-32.81%	47.64%	64.72%	17.08%	33.03%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	14.02	11.95	13.78	14.08	10.14	12.86	22.44	-7.53%
YoY %	17.32%	-13.28%	-2.13%	38.86%	-21.15%	-42.69%	-	-
Horiz. %	62.48%	53.25%	61.41%	62.75%	45.19%	57.31%	100.00%	-
EPS	0.76	-1.11	1.61	2.13	0.55	1.05	4.59	-25.87%
YoY %	168.47%	-168.94%	-24.41%	287.27%	-47.62%	-77.12%	-	-
Horiz. %	16.56%	-24.18%	35.08%	46.41%	11.98%	22.88%	100.00%	-
DPS	1.20	1.10	2.30	2.40	2.00	1.90	3.50	-16.32%
YoY %	9.09%	-52.17%	-4.17%	20.00%	5.26%	-45.71%	-	-
Horiz. %	34.29%	31.43%	65.71%	68.57%	57.14%	54.29%	100.00%	-
NAPS	0.77	0.76	0.76	0.74	0.72	0.71	1.03	-4.72%
YoY %	1.32%	0.00%	2.70%	2.78%	1.41%	-31.07%	-	-
Horiz. %	74.76%	73.79%	73.79%	71.84%	69.90%	68.93%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 245,395
RPS	14.00	11.93	13.76	14.06	10.13	12.84	14.94	-1.07%
YoY %	17.35%	-13.30%	-2.13%	38.80%	-21.11%	-14.06%	-	-
Horiz. %	93.71%	79.85%	92.10%	94.11%	67.80%	85.94%	100.00%	-
EPS	0.76	-1.11	1.61	2.13	0.55	1.04	3.05	-20.65%
YoY %	168.47%	-168.94%	-24.41%	287.27%	-47.12%	-65.90%	-	-
Horiz. %	24.92%	-36.39%	52.79%	69.84%	18.03%	34.10%	100.00%	-
DPS	1.20	1.10	2.30	2.40	2.00	1.90	2.33	-10.46%
YoY %	9.09%	-52.17%	-4.17%	20.00%	5.26%	-18.45%	-	-
Horiz. %	51.50%	47.21%	98.71%	103.00%	85.84%	81.55%	100.00%	-
NAPS	0.7688	0.7589	0.7589	0.7389	0.7189	0.7089	0.6856	1.92%
YoY %	1.30%	0.00%	2.71%	2.78%	1.41%	3.40%	-	-
Horiz. %	112.14%	110.69%	110.69%	107.77%	104.86%	103.40%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	0.70	0.79	0.825	0.82	0.51	0.67	1.40	-
P/RPS	4.99	6.61	5.99	5.83	5.03	5.21	6.24	-3.65%
YoY %	-24.51%	10.35%	2.74%	15.90%	-3.45%	-16.51%	-	-
Horiz. %	79.97%	105.93%	95.99%	93.43%	80.61%	83.49%	100.00%	-
P/EPS	92.20	-71.14	51.09	38.46	92.91	64.02	30.51	20.21%
YoY %	229.60%	-239.24%	32.84%	-58.61%	45.13%	109.83%	-	-
Horiz. %	302.20%	-233.17%	167.45%	126.06%	304.52%	209.83%	100.00%	-
EY	1.08	-1.41	1.96	2.60	1.08	1.56	3.28	-16.88%
YoY %	176.60%	-171.94%	-24.62%	140.74%	-30.77%	-52.44%	-	-
Horiz. %	32.93%	-42.99%	59.76%	79.27%	32.93%	47.56%	100.00%	-
DY	1.71	1.39	2.79	2.93	3.92	2.84	2.50	-6.12%
YoY %	23.02%	-50.18%	-4.78%	-25.26%	38.03%	13.60%	-	-
Horiz. %	68.40%	55.60%	111.60%	117.20%	156.80%	113.60%	100.00%	-
P/NAPS	0.91	1.04	1.09	1.11	0.71	0.94	1.36	-6.47%
YoY %	-12.50%	-4.59%	-1.80%	56.34%	-24.47%	-30.88%	-	-
Horiz. %	66.91%	76.47%	80.15%	81.62%	52.21%	69.12%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/05/24	29/05/23	31/05/22	18/06/21	30/06/20	27/05/19	28/05/18	-
Price	0.725	0.755	0.81	0.79	0.59	0.67	1.25	-
P/RPS	5.17	6.32	5.88	5.61	5.82	5.21	5.57	-1.23%
YoY %	-18.20%	7.48%	4.81%	-3.61%	11.71%	-6.46%	-	-
Horiz. %	92.82%	113.46%	105.57%	100.72%	104.49%	93.54%	100.00%	-
P/EPS	95.50	-67.99	50.16	37.05	107.49	64.02	27.24	23.23%
YoY %	240.46%	-235.55%	35.38%	-65.53%	67.90%	135.02%	-	-
Horiz. %	350.59%	-249.60%	184.14%	136.01%	394.60%	235.02%	100.00%	-
EY	1.05	-1.47	1.99	2.70	0.93	1.56	3.67	-18.80%
YoY %	171.43%	-173.87%	-26.30%	190.32%	-40.38%	-57.49%	-	-
Horiz. %	28.61%	-40.05%	54.22%	73.57%	25.34%	42.51%	100.00%	-
DY	1.66	1.46	2.84	3.04	3.39	2.84	2.80	-8.33%
YoY %	13.70%	-48.59%	-6.58%	-10.32%	19.37%	1.43%	-	-
Horiz. %	59.29%	52.14%	101.43%	108.57%	121.07%	101.43%	100.00%	-
P/NAPS	0.94	0.99	1.07	1.07	0.82	0.94	1.21	-4.11%
YoY %	-5.05%	-7.48%	0.00%	30.49%	-12.77%	-22.31%	-	-
Horiz. %	77.69%	81.82%	88.43%	88.43%	67.77%	77.69%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos