[OKA] YoY Quarter Result on 30-Jun-2015 [#1]

Stock

[OKA] OKA CORPORATION BHD

Announcement Date

28-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Jun-2015 [#1]

Profit Trend

QoQ- 117.25%

YoY- 16.75%

Quarter Report

OKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	31,573	35,000	45,959	36,921	39,257	35,359	37,393	-2.77%
YoY %	-9.79%	-23.85%	24.48%	-5.95%	11.02%	-5.44%	-	-
Horiz. %	84.44%	93.60%	122.91%	98.74%	104.98%	94.56%	100.00%	-
PBT	4,191	7,001	7,329	4,914	4,404	3,962	3,253	4.31%
YoY %	-40.14%	-4.48%	49.15%	11.58%	11.16%	21.80%	-	-
Horiz. %	128.83%	215.22%	225.30%	151.06%	135.38%	121.80%	100.00%	-
Tax	-953	-1,793	-2,314	-1,338	-1,341	-1,090	-885	1.24%
YoY %	46.85%	22.52%	-72.94%	0.22%	-23.03%	-23.16%	-	-
Horiz. %	107.68%	202.60%	261.47%	151.19%	151.53%	123.16%	100.00%	-
NP	3,238	5,208	5,015	3,576	3,063	2,872	2,368	5.35%
YoY %	-37.83%	3.85%	40.24%	16.75%	6.65%	21.28%	-	-
Horiz. %	136.74%	219.93%	211.78%	151.01%	129.35%	121.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,238	5,208	5,015	3,576	3,063	2,872	2,368	5.35%
YoY %	-37.83%	3.85%	40.24%	16.75%	6.65%	21.28%	-	-
Horiz. %	136.74%	219.93%	211.78%	151.01%	129.35%	121.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.74%	25.61%	31.57%	27.23%	30.45%	27.51%	27.21%	-
YoY %	-11.21%	-18.88%	15.94%	-10.57%	10.69%	1.10%	-	-
Horiz. %	83.57%	94.12%	116.02%	100.07%	111.91%	101.10%	100.00%	-
Total Cost	28,335	29,792	40,944	33,345	36,194	32,487	35,025	-3.46%
YoY %	-4.89%	-27.24%	22.79%	-7.87%	11.41%	-7.25%	-	-
Horiz. %	80.90%	85.06%	116.90%	95.20%	103.34%	92.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,776	157,867	142,832	125,937	113,489	100,339	95,918	10.19%
YoY %	8.81%	10.53%	13.42%	10.97%	13.11%	4.61%	-	-
Horiz. %	179.09%	164.59%	148.91%	131.30%	118.32%	104.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	171,776	157,867	142,832	125,937	113,489	100,339	95,918	10.19%
YoY %	8.81%	10.53%	13.42%	10.97%	13.11%	4.61%	-	-
Horiz. %	179.09%	164.59%	148.91%	131.30%	118.32%	104.61%	100.00%	-
NOSH	163,596	162,749	158,702	155,478	122,031	60,083	59,949	18.20%
YoY %	0.52%	2.55%	2.07%	27.41%	103.10%	0.22%	-	-
Horiz. %	272.89%	271.48%	264.73%	259.35%	203.56%	100.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	10.26%	14.88%	10.91%	9.69%	7.80%	8.12%	6.33%	-
YoY %	-31.05%	36.39%	12.59%	24.23%	-3.94%	28.28%	-	-
Horiz. %	162.09%	235.07%	172.35%	153.08%	123.22%	128.28%	100.00%	-
ROE	1.89%	3.30%	3.51%	2.84%	2.70%	2.86%	2.47%	-
YoY %	-42.73%	-5.98%	23.59%	5.19%	-5.59%	15.79%	-	-
Horiz. %	76.52%	133.60%	142.11%	114.98%	109.31%	115.79%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	19.30	21.51	28.96	23.75	32.17	58.85	62.37	-17.75%
YoY %	-10.27%	-25.73%	21.94%	-26.17%	-45.34%	-5.64%	-	-
Horiz. %	30.94%	34.49%	46.43%	38.08%	51.58%	94.36%	100.00%	-
EPS	1.98	3.20	3.16	2.30	2.51	4.78	3.95	-10.86%
YoY %	-38.13%	1.27%	37.39%	-8.37%	-47.49%	21.01%	-	-
Horiz. %	50.13%	81.01%	80.00%	58.23%	63.54%	121.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.05	0.97	0.90	0.81	0.93	1.67	1.60	-6.77%
YoY %	8.25%	7.78%	11.11%	-12.90%	-44.31%	4.37%	-	-
Horiz. %	65.62%	60.62%	56.25%	50.62%	58.13%	104.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 155,478
RPS	12.87	14.26	18.73	15.05	16.00	14.41	15.24	-2.77%
YoY %	-9.75%	-23.87%	24.45%	-5.94%	11.03%	-5.45%	-	-
Horiz. %	84.45%	93.57%	122.90%	98.75%	104.99%	94.55%	100.00%	-
EPS	1.32	2.12	2.04	1.46	1.25	1.17	0.96	5.44%
YoY %	-37.74%	3.92%	39.73%	16.80%	6.84%	21.88%	-	-
Horiz. %	137.50%	220.83%	212.50%	152.08%	130.21%	121.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.70	0.6433	0.582	0.5132	0.4625	0.4089	0.3909	10.19%
YoY %	8.81%	10.53%	13.41%	10.96%	13.11%	4.60%	-	-
Horiz. %	179.07%	164.57%	148.89%	131.29%	118.32%	104.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.29	1.83	1.12	0.83	1.02	0.62	0.54	-
P/RPS	6.68	8.51	3.87	3.50	3.17	1.05	0.87	40.43%
YoY %	-21.50%	119.90%	10.57%	10.41%	201.90%	20.69%	-	-
Horiz. %	767.82%	978.16%	444.83%	402.30%	364.37%	120.69%	100.00%	-
P/EPS	65.18	57.19	35.44	36.09	40.64	12.97	13.67	29.71%
YoY %	13.97%	61.37%	-1.80%	-11.20%	213.34%	-5.12%	-	-
Horiz. %	476.81%	418.36%	259.25%	264.01%	297.29%	94.88%	100.00%	-
EY	1.53	1.75	2.82	2.77	2.46	7.71	7.31	-22.93%
YoY %	-12.57%	-37.94%	1.81%	12.60%	-68.09%	5.47%	-	-
Horiz. %	20.93%	23.94%	38.58%	37.89%	33.65%	105.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.23	1.89	1.24	1.02	1.10	0.37	0.34	23.88%
YoY %	-34.92%	52.42%	21.57%	-7.27%	197.30%	8.82%	-	-
Horiz. %	361.76%	555.88%	364.71%	300.00%	323.53%	108.82%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	28/08/17	26/08/16	28/08/15	28/08/14	29/08/13	30/08/12	-
Price	1.36	1.93	1.31	0.745	1.29	0.665	0.62	-
P/RPS	7.05	8.97	4.52	3.14	4.01	1.13	0.99	38.68%
YoY %	-21.40%	98.45%	43.95%	-21.70%	254.87%	14.14%	-	-
Horiz. %	712.12%	906.06%	456.57%	317.17%	405.05%	114.14%	100.00%	-
P/EPS	68.71	60.31	41.46	32.39	51.39	13.91	15.70	27.88%
YoY %	13.93%	45.47%	28.00%	-36.97%	269.45%	-11.40%	-	-
Horiz. %	437.64%	384.14%	264.08%	206.31%	327.32%	88.60%	100.00%	-
EY	1.46	1.66	2.41	3.09	1.95	7.19	6.37	-21.76%
YoY %	-12.05%	-31.12%	-22.01%	58.46%	-72.88%	12.87%	-	-
Horiz. %	22.92%	26.06%	37.83%	48.51%	30.61%	112.87%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.30	1.99	1.46	0.92	1.39	0.40	0.39	22.20%
YoY %	-34.67%	36.30%	58.70%	-33.81%	247.50%	2.56%	-	-
Horiz. %	333.33%	510.26%	374.36%	235.90%	356.41%	102.56%	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