[OKA] YoY Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock

[OKA] OKA CORPORATION BHD

Announcement Date

26-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- 52.53%

YoY- 37.13%

Quarter Report

OKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Cumulative Result
Revenue	118,922	129,034	144,295	166,673	152,915	163,264	145,421	-3.29%
YoY %	-7.84%	-10.58%	-13.43%	9.00%	-6.34%	12.27%	-	-
Horiz. %	81.78%	88.73%	99.23%	114.61%	105.15%	112.27%	100.00%	-
PBT	14,470	14,048	32,117	37,419	27,027	20,618	18,318	-3.85%
YoY %	3.00%	-56.26%	-14.17%	38.45%	31.08%	12.56%	-	-
Horiz. %	78.99%	76.69%	175.33%	204.27%	147.54%	112.56%	100.00%	-
Tax	-3,186	-3,095	-7,500	-9,123	-6,393	-5,659	-4,936	-7.03%
YoY %	-2.94%	58.73%	17.79%	-42.70%	-12.97%	-14.65%	-	-
Horiz. %	64.55%	62.70%	151.94%	184.83%	129.52%	114.65%	100.00%	-
NP	11,284	10,953	24,617	28,296	20,634	14,959	13,382	-2.79%
YoY %	3.02%	-55.51%	-13.00%	37.13%	37.94%	11.78%	-	-
Horiz. %	84.32%	81.85%	183.96%	211.45%	154.19%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,284	10,953	24,617	28,296	20,634	14,959	13,382	-2.79%
YoY %	3.02%	-55.51%	-13.00%	37.13%	37.94%	11.78%	-	-
Horiz. %	84.32%	81.85%	183.96%	211.45%	154.19%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.02%	22.03%	23.35%	24.38%	23.65%	27.45%	26.95%	-
YoY %	-0.05%	-5.65%	-4.22%	3.09%	-13.84%	1.86%	-	-
Horiz. %	81.71%	81.74%	86.64%	90.46%	87.76%	101.86%	100.00%	-
Total Cost	107,638	118,081	119,678	138,377	132,281	148,305	132,039	-3.34%
YoY %	-8.84%	-1.33%	-13.51%	4.61%	-10.80%	12.32%	-	-
Horiz. %	81.52%	89.43%	90.64%	104.80%	100.18%	112.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	176,684	174,230	168,484	165,764	137,569	121,276	109,642	8.26%
YoY %	1.41%	3.41%	1.64%	20.50%	13.43%	10.61%	-	-
Horiz. %	161.15%	158.91%	153.67%	151.19%	125.47%	110.61%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	9,815	9,079	8,996	9,117	7,906	6,219	1,827	32.30%
YoY %	8.11%	0.92%	-1.33%	15.32%	27.13%	240.39%	-	-
Horiz. %	537.22%	496.93%	492.39%	499.01%	432.73%	340.39%	100.00%	-
Div Payout %	86.99%	82.90%	36.55%	32.22%	38.32%	41.58%	13.66%	-
YoY %	4.93%	126.81%	13.44%	-15.92%	-7.84%	204.39%	-	-
Horiz. %	636.82%	606.88%	267.57%	235.87%	280.53%	304.39%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	176,684	174,230	168,484	165,764	137,569	121,276	109,642	8.26%
YoY %	1.41%	3.41%	1.64%	20.50%	13.43%	10.61%	-	-
Horiz. %	161.15%	158.91%	153.67%	151.19%	125.47%	110.61%	100.00%	-
NOSH	245,395	245,395	163,576	165,764	158,125	155,483	60,912	26.11%
YoY %	0.00%	50.02%	-1.32%	4.83%	1.70%	155.26%	-	-
Horiz. %	402.87%	402.87%	268.54%	272.14%	259.60%	255.26%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	9.49%	8.49%	17.06%	16.98%	13.49%	9.16%	9.20%	-
YoY %	11.78%	-50.23%	0.47%	25.87%	47.27%	-0.43%	-	-
Horiz. %	103.15%	92.28%	185.43%	184.57%	146.63%	99.57%	100.00%	-
ROE	6.39%	6.29%	14.61%	17.07%	15.00%	12.33%	12.21%	-
YoY %	1.59%	-56.95%	-14.41%	13.80%	21.65%	0.98%	-	-
Horiz. %	52.33%	51.52%	119.66%	139.80%	122.85%	100.98%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	48.46	52.58	88.21	100.55	96.70	105.00	238.74	-23.32%
YoY %	-7.84%	-40.39%	-12.27%	3.98%	-7.90%	-56.02%	-	-
Horiz. %	20.30%	22.02%	36.95%	42.12%	40.50%	43.98%	100.00%	-
EPS	4.60	4.46	15.05	17.07	9.70	9.80	8.61	-9.91%
YoY %	3.14%	-70.37%	-11.83%	75.98%	-1.02%	13.82%	-	-
Horiz. %	53.43%	51.80%	174.80%	198.26%	112.66%	113.82%	100.00%	-
DPS	4.00	3.70	5.50	5.50	5.00	4.00	3.00	4.90%
YoY %	8.11%	-32.73%	0.00%	10.00%	25.00%	33.33%	-	-
Horiz. %	133.33%	123.33%	183.33%	183.33%	166.67%	133.33%	100.00%	-
NAPS	0.72	0.71	1.03	1.00	0.87	0.78	1.80	-14.15%
YoY %	1.41%	-31.07%	3.00%	14.94%	11.54%	-56.67%	-	-
Horiz. %	40.00%	39.44%	57.22%	55.56%	48.33%	43.33%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 165,748
RPS	48.46	52.58	58.80	67.92	62.31	66.53	59.26	-3.29%
YoY %	-7.84%	-10.58%	-13.43%	9.00%	-6.34%	12.27%	-	-
Horiz. %	81.78%	88.73%	99.22%	114.61%	105.15%	112.27%	100.00%	-
EPS	4.60	4.46	10.03	11.53	8.41	6.10	5.45	-2.78%
YoY %	3.14%	-55.53%	-13.01%	37.10%	37.87%	11.93%	-	-
Horiz. %	84.40%	81.83%	184.04%	211.56%	154.31%	111.93%	100.00%	-
DPS	4.00	3.70	3.67	3.72	3.22	2.53	0.74	32.44%
YoY %	8.11%	0.82%	-1.34%	15.53%	27.27%	241.89%	-	-
Horiz. %	540.54%	500.00%	495.95%	502.70%	435.14%	341.89%	100.00%	-
NAPS	0.72	0.71	0.6866	0.6755	0.5606	0.4942	0.4468	8.26%
YoY %	1.41%	3.41%	1.64%	20.50%	13.44%	10.61%	-	-
Horiz. %	161.15%	158.91%	153.67%	151.19%	125.47%	110.61%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.51	0.67	1.40	1.46	0.995	0.96	1.61	-
P/RPS	1.05	1.27	1.59	1.45	1.03	0.91	0.67	7.76%
YoY %	-17.32%	-20.13%	9.66%	40.78%	13.19%	35.82%	-	-
Horiz. %	156.72%	189.55%	237.31%	216.42%	153.73%	135.82%	100.00%	-
P/EPS	11.09	15.01	9.30	8.55	7.63	9.98	7.33	7.13%
YoY %	-26.12%	61.40%	8.77%	12.06%	-23.55%	36.15%	-	-
Horiz. %	151.30%	204.77%	126.88%	116.64%	104.09%	136.15%	100.00%	-
EY	9.02	6.66	10.75	11.69	13.11	10.02	13.65	-6.66%
YoY %	35.44%	-38.05%	-8.04%	-10.83%	30.84%	-26.59%	-	-
Horiz. %	66.08%	48.79%	78.75%	85.64%	96.04%	73.41%	100.00%	-
DY	7.84	5.52	3.93	3.77	5.03	4.17	1.86	27.06%
YoY %	42.03%	40.46%	4.24%	-25.05%	20.62%	124.19%	-	-
Horiz. %	421.51%	296.77%	211.29%	202.69%	270.43%	224.19%	100.00%	-
P/NAPS	0.71	0.94	1.36	1.46	1.14	1.23	0.89	-3.69%
YoY %	-24.47%	-30.88%	-6.85%	28.07%	-7.32%	38.20%	-	-
Horiz. %	79.78%	105.62%	152.81%	164.04%	128.09%	138.20%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/06/20	27/05/19	28/05/18	26/05/17	30/05/16	29/05/15	02/06/14	-
Price	0.59	0.67	1.25	1.54	1.14	0.985	0.87	-
P/RPS	1.22	1.27	1.42	1.53	1.18	0.94	0.36	22.53%
YoY %	-3.94%	-10.56%	-7.19%	29.66%	25.53%	161.11%	-	-
Horiz. %	338.89%	352.78%	394.44%	425.00%	327.78%	261.11%	100.00%	-
P/EPS	12.83	15.01	8.31	9.02	8.74	10.24	3.96	21.62%
YoY %	-14.52%	80.63%	-7.87%	3.20%	-14.65%	158.59%	-	-
Horiz. %	323.99%	379.04%	209.85%	227.78%	220.71%	258.59%	100.00%	-
EY	7.79	6.66	12.04	11.08	11.45	9.77	25.25	-17.78%
YoY %	16.97%	-44.68%	8.66%	-3.23%	17.20%	-61.31%	-	-
Horiz. %	30.85%	26.38%	47.68%	43.88%	45.35%	38.69%	100.00%	-
DY	6.78	5.52	4.40	3.57	4.39	4.06	3.45	11.90%
YoY %	22.83%	25.45%	23.25%	-18.68%	8.13%	17.68%	-	-
Horiz. %	196.52%	160.00%	127.54%	103.48%	127.25%	117.68%	100.00%	-
P/NAPS	0.82	0.94	1.21	1.54	1.31	1.26	0.48	9.32%
YoY %	-12.77%	-22.31%	-21.43%	17.56%	3.97%	162.50%	-	-
Horiz. %	170.83%	195.83%	252.08%	320.83%	272.92%	262.50%	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