[OKA] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 16.24%
YoY- 48.11%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 169,342 155,668 157,122 137,032 135,404 117,301 109,914 7.46%
PBT 32,246 22,643 24,860 12,640 9,181 7,569 3,782 42.88%
Tax -8,176 -5,881 -6,667 -3,022 -2,687 -1,421 -288 74.57%
NP 24,070 16,762 18,193 9,618 6,494 6,148 3,494 37.90%
-
NP to SH 24,070 16,762 18,193 9,618 6,494 6,148 3,494 37.90%
-
Tax Rate 25.36% 25.97% 26.82% 23.91% 29.27% 18.77% 7.62% -
Total Cost 145,272 138,906 138,929 127,414 128,910 111,153 106,420 5.31%
-
Net Worth 151,439 132,396 118,596 103,907 96,787 83,641 79,356 11.36%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,723 6,978 1,828 2,099 1,800 1,801 1,798 30.07%
Div Payout % 36.24% 41.63% 10.05% 21.83% 27.73% 29.31% 51.47% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 151,439 132,396 118,596 103,907 96,787 83,641 79,356 11.36%
NOSH 159,410 155,760 152,046 60,062 60,116 60,173 60,118 17.63%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.21% 10.77% 11.58% 7.02% 4.80% 5.24% 3.18% -
ROE 15.89% 12.66% 15.34% 9.26% 6.71% 7.35% 4.40% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 106.23 99.94 103.34 228.15 225.24 194.94 182.83 -8.64%
EPS 15.10 10.76 11.97 16.01 10.80 10.22 5.81 17.23%
DPS 5.50 4.50 1.20 3.50 3.00 3.00 3.00 10.61%
NAPS 0.95 0.85 0.78 1.73 1.61 1.39 1.32 -5.32%
Adjusted Per Share Value based on latest NOSH - 60,062
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.90 63.34 63.93 55.76 55.09 47.73 44.72 7.46%
EPS 9.79 6.82 7.40 3.91 2.64 2.50 1.42 37.91%
DPS 3.55 2.84 0.74 0.85 0.73 0.73 0.73 30.13%
NAPS 0.6162 0.5387 0.4826 0.4228 0.3938 0.3403 0.3229 11.36%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.18 0.925 0.69 1.07 0.58 0.47 0.60 -
P/RPS 1.11 0.93 0.67 0.47 0.26 0.24 0.33 22.38%
P/EPS 7.81 8.60 5.77 6.68 5.37 4.60 10.32 -4.53%
EY 12.80 11.63 17.34 14.97 18.62 21.74 9.69 4.74%
DY 4.66 4.86 1.74 3.27 5.17 6.38 5.00 -1.16%
P/NAPS 1.24 1.09 0.88 0.62 0.36 0.34 0.45 18.38%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 27/02/14 22/02/13 27/02/12 25/02/11 -
Price 1.32 0.96 0.995 1.40 0.545 0.53 0.575 -
P/RPS 1.24 0.96 0.96 0.61 0.24 0.27 0.31 25.96%
P/EPS 8.74 8.92 8.32 8.74 5.05 5.19 9.89 -2.03%
EY 11.44 11.21 12.03 11.44 19.82 19.28 10.11 2.07%
DY 4.17 4.69 1.21 2.50 5.50 5.66 5.22 -3.67%
P/NAPS 1.39 1.13 1.28 0.81 0.34 0.38 0.44 21.11%

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