[OKA] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -19.88%
YoY- -16.07%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 135,404 117,301 109,914 101,071 101,728 80,617 62,057 13.87%
PBT 9,181 7,569 3,782 5,124 5,241 -1,739 214 86.99%
Tax -2,687 -1,421 -288 -1,739 -1,208 610 70 -
NP 6,494 6,148 3,494 3,385 4,033 -1,129 284 68.39%
-
NP to SH 6,494 6,148 3,494 3,385 4,033 -1,129 284 68.39%
-
Tax Rate 29.27% 18.77% 7.62% 33.94% 23.05% - -32.71% -
Total Cost 128,910 111,153 106,420 97,686 97,695 81,746 61,773 13.03%
-
Net Worth 96,787 83,641 79,356 77,191 76,137 71,633 73,497 4.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,800 1,801 1,798 2,390 1,799 1,498 1,889 -0.80%
Div Payout % 27.73% 29.31% 51.47% 70.63% 44.63% 0.00% 665.49% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 96,787 83,641 79,356 77,191 76,137 71,633 73,497 4.69%
NOSH 60,116 60,173 60,118 59,838 59,950 60,196 60,243 -0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.80% 5.24% 3.18% 3.35% 3.96% -1.40% 0.46% -
ROE 6.71% 7.35% 4.40% 4.39% 5.30% -1.58% 0.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 225.24 194.94 182.83 168.91 169.69 133.92 103.01 13.91%
EPS 10.80 10.22 5.81 5.66 6.73 -1.88 0.47 68.53%
DPS 3.00 3.00 3.00 4.00 3.00 2.50 3.14 -0.75%
NAPS 1.61 1.39 1.32 1.29 1.27 1.19 1.22 4.72%
Adjusted Per Share Value based on latest NOSH - 59,838
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 55.09 47.73 44.72 41.13 41.39 32.80 25.25 13.87%
EPS 2.64 2.50 1.42 1.38 1.64 -0.46 0.12 67.31%
DPS 0.73 0.73 0.73 0.97 0.73 0.61 0.77 -0.88%
NAPS 0.3938 0.3403 0.3229 0.3141 0.3098 0.2915 0.2991 4.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.58 0.47 0.60 0.61 0.39 0.50 0.63 -
P/RPS 0.26 0.24 0.33 0.36 0.23 0.37 0.61 -13.23%
P/EPS 5.37 4.60 10.32 10.78 5.80 -26.66 133.64 -41.44%
EY 18.62 21.74 9.69 9.27 17.25 -3.75 0.75 70.71%
DY 5.17 6.38 5.00 6.56 7.69 5.00 4.98 0.62%
P/NAPS 0.36 0.34 0.45 0.47 0.31 0.42 0.52 -5.93%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 25/02/11 22/02/10 23/02/09 25/02/08 26/02/07 -
Price 0.545 0.53 0.575 0.68 0.40 0.45 0.70 -
P/RPS 0.24 0.27 0.31 0.40 0.24 0.34 0.68 -15.92%
P/EPS 5.05 5.19 9.89 12.02 5.95 -23.99 148.49 -43.05%
EY 19.82 19.28 10.11 8.32 16.82 -4.17 0.67 75.77%
DY 5.50 5.66 5.22 5.88 7.50 5.56 4.48 3.47%
P/NAPS 0.34 0.38 0.44 0.53 0.31 0.38 0.57 -8.24%

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