[OKA] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[OKA] OKA CORPORATION BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 8.88%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
OKA's Result
OKA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 161,953 160,928 149,319 131,045 129,180 112,450 104,711 7.53%
PBT 29,444 21,129 18,761 8,912 7,050 7,915 4,160 38.52%
Tax -7,369 -5,656 -5,189 -2,733 -1,147 -1,189 -1,275 33.92%
NP 22,075 15,473 13,572 6,179 5,903 6,726 2,885 40.33%
-
NP to SH 22,075 15,473 13,572 6,179 5,903 6,726 2,885 40.33%
-
Tax Rate 25.03% 26.77% 27.66% 30.67% 16.27% 15.02% 30.65% -
Total Cost 139,878 145,455 135,747 124,866 123,277 105,724 101,826 5.42%
-
Net Worth 142,832 125,937 0 100,339 95,918 84,179 78,861 10.39%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,870 4,643 1,828 2,099 1,800 1,801 1,798 27.86%
Div Payout % 35.66% 30.01% 13.47% 33.99% 30.51% 26.79% 62.33% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 142,832 125,937 0 100,339 95,918 84,179 78,861 10.39%
NOSH 158,702 155,478 122,031 60,083 59,949 60,128 60,200 17.51%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.63% 9.61% 9.09% 4.72% 4.57% 5.98% 2.76% -
ROE 15.46% 12.29% 0.00% 6.16% 6.15% 7.99% 3.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 102.05 103.51 122.36 218.10 215.48 187.02 173.94 -8.49%
EPS 13.91 9.95 11.12 10.28 9.85 11.19 4.79 19.42%
DPS 5.00 2.99 1.50 3.50 3.00 3.00 3.00 8.87%
NAPS 0.90 0.81 0.00 1.67 1.60 1.40 1.31 -6.05%
Adjusted Per Share Value based on latest NOSH - 60,083
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 66.00 65.58 60.85 53.40 52.64 45.82 42.67 7.53%
EPS 9.00 6.31 5.53 2.52 2.41 2.74 1.18 40.25%
DPS 3.21 1.89 0.75 0.86 0.73 0.73 0.73 27.96%
NAPS 0.582 0.5132 0.00 0.4089 0.3909 0.343 0.3214 10.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.12 0.83 1.02 0.62 0.54 0.63 0.61 -
P/RPS 1.10 0.80 0.83 0.28 0.25 0.34 0.35 21.00%
P/EPS 8.05 8.34 9.17 6.03 5.48 5.63 12.73 -7.34%
EY 12.42 11.99 10.90 16.59 18.23 17.76 7.86 7.91%
DY 4.46 3.60 1.47 5.65 5.56 4.76 4.92 -1.62%
P/NAPS 1.24 1.02 0.00 0.37 0.34 0.45 0.47 17.53%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 28/08/14 29/08/13 30/08/12 26/08/11 30/08/10 -
Price 1.31 0.745 1.29 0.665 0.62 0.56 0.64 -
P/RPS 1.28 0.72 1.05 0.30 0.29 0.30 0.37 22.95%
P/EPS 9.42 7.49 11.60 6.47 6.30 5.01 13.35 -5.64%
EY 10.62 13.36 8.62 15.46 15.88 19.98 7.49 5.98%
DY 3.82 4.01 1.16 5.26 4.84 5.36 4.69 -3.35%
P/NAPS 1.46 0.92 0.00 0.40 0.39 0.40 0.49 19.93%

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