[OKA] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 1.24%
YoY- 61.84%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 129,180 112,450 104,711 105,609 90,413 70,413 58,465 14.11%
PBT 7,050 7,915 4,160 5,583 2,815 -2,722 3,245 13.79%
Tax -1,147 -1,189 -1,275 -1,511 -299 766 -420 18.20%
NP 5,903 6,726 2,885 4,072 2,516 -1,956 2,825 13.05%
-
NP to SH 5,903 6,726 2,885 4,072 2,516 -1,956 2,825 13.05%
-
Tax Rate 16.27% 15.02% 30.65% 27.06% 10.62% - 12.94% -
Total Cost 123,277 105,724 101,826 101,537 87,897 72,369 55,640 14.16%
-
Net Worth 95,918 84,179 78,861 78,599 75,478 72,900 76,339 3.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 1,800 1,801 1,798 2,390 1,799 1,498 1,889 -0.80%
Div Payout % 30.51% 26.79% 62.33% 58.72% 71.54% 0.00% 66.90% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 95,918 84,179 78,861 78,599 75,478 72,900 76,339 3.87%
NOSH 59,949 60,128 60,200 59,999 59,903 60,749 61,071 -0.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.57% 5.98% 2.76% 3.86% 2.78% -2.78% 4.83% -
ROE 6.15% 7.99% 3.66% 5.18% 3.33% -2.68% 3.70% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 215.48 187.02 173.94 176.02 150.93 115.91 95.73 14.46%
EPS 9.85 11.19 4.79 6.79 4.20 -3.22 4.63 13.39%
DPS 3.00 3.00 3.00 4.00 3.00 2.50 3.09 -0.49%
NAPS 1.60 1.40 1.31 1.31 1.26 1.20 1.25 4.19%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.64 45.82 42.67 43.04 36.84 28.69 23.82 14.11%
EPS 2.41 2.74 1.18 1.66 1.03 -0.80 1.15 13.11%
DPS 0.73 0.73 0.73 0.97 0.73 0.61 0.77 -0.88%
NAPS 0.3909 0.343 0.3214 0.3203 0.3076 0.2971 0.3111 3.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.54 0.63 0.61 0.49 0.59 0.64 0.75 -
P/RPS 0.25 0.34 0.35 0.28 0.39 0.55 0.78 -17.25%
P/EPS 5.48 5.63 12.73 7.22 14.05 -19.88 16.21 -16.52%
EY 18.23 17.76 7.86 13.85 7.12 -5.03 6.17 19.76%
DY 5.56 4.76 4.92 8.16 5.08 3.91 4.13 5.07%
P/NAPS 0.34 0.45 0.47 0.37 0.47 0.53 0.60 -9.02%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 22/08/08 30/08/07 25/08/06 -
Price 0.62 0.56 0.64 0.68 0.39 0.60 0.63 -
P/RPS 0.29 0.30 0.37 0.39 0.26 0.52 0.66 -12.79%
P/EPS 6.30 5.01 13.35 10.02 9.29 -18.63 13.62 -12.04%
EY 15.88 19.98 7.49 9.98 10.77 -5.37 7.34 13.71%
DY 4.84 5.36 4.69 5.88 7.69 4.17 4.91 -0.23%
P/NAPS 0.39 0.40 0.49 0.52 0.31 0.50 0.50 -4.05%

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