[OKA] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -14.48%
YoY- -23.22%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 52,179 48,217 45,973 43,940 42,635 43,674 42,330 14.89%
PBT 8,921 8,117 7,991 7,689 8,883 10,327 9,986 -7.21%
Tax -1,683 -1,626 -1,467 -1,365 -1,488 -1,991 -1,957 -9.52%
NP 7,238 6,491 6,524 6,324 7,395 8,336 8,029 -6.65%
-
NP to SH 7,238 6,491 6,524 6,324 7,395 8,336 8,029 -6.65%
-
Tax Rate 18.87% 20.03% 18.36% 17.75% 16.75% 19.28% 19.60% -
Total Cost 44,941 41,726 39,449 37,616 35,240 35,338 34,301 19.63%
-
Net Worth 73,239 72,723 70,763 68,958 67,679 66,726 67,238 5.83%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,398 2,398 2,398 2,398 3,198 3,198 3,198 -17.39%
Div Payout % 33.14% 36.95% 36.76% 37.93% 43.26% 38.37% 39.84% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 73,239 72,723 70,763 68,958 67,679 66,726 67,238 5.83%
NOSH 60,032 60,101 59,969 59,963 59,893 39,955 40,022 30.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.87% 13.46% 14.19% 14.39% 17.34% 19.09% 18.97% -
ROE 9.88% 8.93% 9.22% 9.17% 10.93% 12.49% 11.94% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 86.92 80.23 76.66 73.28 71.18 109.31 105.76 -12.20%
EPS 12.06 10.80 10.88 10.55 12.35 20.86 20.06 -28.65%
DPS 4.00 4.00 4.00 4.00 5.34 8.00 7.99 -36.81%
NAPS 1.22 1.21 1.18 1.15 1.13 1.67 1.68 -19.12%
Adjusted Per Share Value based on latest NOSH - 59,963
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 21.26 19.65 18.73 17.91 17.37 17.80 17.25 14.87%
EPS 2.95 2.65 2.66 2.58 3.01 3.40 3.27 -6.60%
DPS 0.98 0.98 0.98 0.98 1.30 1.30 1.30 -17.09%
NAPS 0.2985 0.2964 0.2884 0.281 0.2758 0.2719 0.274 5.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.53 1.35 1.60 2.09 1.90 2.26 1.88 -
P/RPS 1.76 1.68 2.09 2.85 2.67 2.07 1.78 -0.74%
P/EPS 12.69 12.50 14.71 19.82 15.39 10.83 9.37 22.29%
EY 7.88 8.00 6.80 5.05 6.50 9.23 10.67 -18.22%
DY 2.61 2.96 2.50 1.91 2.81 3.54 4.25 -27.64%
P/NAPS 1.25 1.12 1.36 1.82 1.68 1.35 1.12 7.55%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 12/04/04 21/11/03 22/08/03 -
Price 1.42 1.33 1.27 1.54 2.00 2.90 2.48 -
P/RPS 1.63 1.66 1.66 2.10 2.81 2.65 2.34 -21.33%
P/EPS 11.78 12.31 11.67 14.60 16.20 13.90 12.36 -3.13%
EY 8.49 8.12 8.57 6.85 6.17 7.19 8.09 3.25%
DY 2.82 3.01 3.15 2.60 2.67 2.76 3.22 -8.42%
P/NAPS 1.16 1.10 1.08 1.34 1.77 1.74 1.48 -14.92%

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