Highlights

[KOTRA] YoY Quarter Result on 2020-09-30 [#1]

Stock [KOTRA]: KOTRA INDUSTRIES BHD
Announcement Date 20-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 30-Sep-2020  [#1]
Profit Trend QoQ -     -68.64%    YoY -     -51.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 34,627 39,568 47,013 43,177 33,893 37,778 32,173 1.23%
  YoY % -12.49% -15.84% 8.88% 27.39% -10.28% 17.42% -
  Horiz. % 107.63% 122.99% 146.13% 134.20% 105.35% 117.42% 100.00%
PBT 2,492 5,181 5,696 2,301 130 3,632 -2,761 -
  YoY % -51.90% -9.04% 147.54% 1,670.00% -96.42% 231.55% -
  Horiz. % -90.26% -187.65% -206.30% -83.34% -4.71% -131.55% 100.00%
Tax -13 -45 -23 0 0 0 0 -
  YoY % 71.11% -95.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.52% 195.65% 100.00% - - - -
NP 2,479 5,136 5,673 2,301 130 3,632 -2,761 -
  YoY % -51.73% -9.47% 146.54% 1,670.00% -96.42% 231.55% -
  Horiz. % -89.79% -186.02% -205.47% -83.34% -4.71% -131.55% 100.00%
NP to SH 2,479 5,136 5,673 2,301 130 3,632 -2,761 -
  YoY % -51.73% -9.47% 146.54% 1,670.00% -96.42% 231.55% -
  Horiz. % -89.79% -186.02% -205.47% -83.34% -4.71% -131.55% 100.00%
Tax Rate 0.52 % 0.87 % 0.40 % - % - % - % - % -
  YoY % -40.23% 117.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.00% 217.50% 100.00% - - - -
Total Cost 32,148 34,432 41,340 40,876 33,763 34,146 34,934 -1.37%
  YoY % -6.63% -16.71% 1.14% 21.07% -1.12% -2.26% -
  Horiz. % 92.02% 98.56% 118.34% 117.01% 96.65% 97.74% 100.00%
Net Worth 193,018 171,551 157,456 143,646 128,699 125,927 116,252 8.81%
  YoY % 12.51% 8.95% 9.61% 11.61% 2.20% 8.32% -
  Horiz. % 166.03% 147.57% 135.44% 123.56% 110.71% 108.32% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 193,018 171,551 157,456 143,646 128,699 125,927 116,252 8.81%
  YoY % 12.51% 8.95% 9.61% 11.61% 2.20% 8.32% -
  Horiz. % 166.03% 147.57% 135.44% 123.56% 110.71% 108.32% 100.00%
NOSH 147,342 139,473 133,438 133,005 129,999 132,554 132,105 1.83%
  YoY % 5.64% 4.52% 0.32% 2.31% -1.93% 0.34% -
  Horiz. % 111.53% 105.58% 101.01% 100.68% 98.41% 100.34% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.16 % 12.98 % 12.07 % 5.33 % 0.38 % 9.61 % -8.58 % -
  YoY % -44.84% 7.54% 126.45% 1,302.63% -96.05% 212.00% -
  Horiz. % -83.45% -151.28% -140.68% -62.12% -4.43% -112.00% 100.00%
ROE 1.28 % 2.99 % 3.60 % 1.60 % 0.10 % 2.88 % -2.38 % -
  YoY % -57.19% -16.94% 125.00% 1,500.00% -96.53% 221.01% -
  Horiz. % -53.78% -125.63% -151.26% -67.23% -4.20% -121.01% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 23.50 28.37 35.23 32.46 26.07 28.50 24.35 -0.59%
  YoY % -17.17% -19.47% 8.53% 24.51% -8.53% 17.04% -
  Horiz. % 96.51% 116.51% 144.68% 133.31% 107.06% 117.04% 100.00%
EPS 1.68 3.68 4.25 1.73 0.10 2.74 -2.09 -
  YoY % -54.35% -13.41% 145.66% 1,630.00% -96.35% 231.10% -
  Horiz. % -80.38% -176.08% -203.35% -82.78% -4.78% -131.10% 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 1.3100 1.2300 1.1800 1.0800 0.9900 0.9500 0.8800 6.85%
  YoY % 6.50% 4.24% 9.26% 9.09% 4.21% 7.95% -
  Horiz. % 148.86% 139.77% 134.09% 122.73% 112.50% 107.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 147,934
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 23.41 26.75 31.78 29.19 22.91 25.54 21.75 1.23%
  YoY % -12.49% -15.83% 8.87% 27.41% -10.30% 17.43% -
  Horiz. % 107.63% 122.99% 146.11% 134.21% 105.33% 117.43% 100.00%
EPS 1.68 3.47 3.83 1.56 0.09 2.46 -1.87 -
  YoY % -51.59% -9.40% 145.51% 1,633.33% -96.34% 231.55% -
  Horiz. % -89.84% -185.56% -204.81% -83.42% -4.81% -131.55% 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 1.3048 1.1596 1.0644 0.9710 0.8700 0.8512 0.7858 8.81%
  YoY % 12.52% 8.94% 9.62% 11.61% 2.21% 8.32% -
  Horiz. % 166.05% 147.57% 135.45% 123.57% 110.72% 108.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.0200 1.8400 1.7000 1.8400 1.0300 1.0800 1.3600 -
P/RPS 12.85 6.49 4.83 5.67 3.95 3.79 5.58 14.90%
  YoY % 98.00% 34.37% -14.81% 43.54% 4.22% -32.08% -
  Horiz. % 230.29% 116.31% 86.56% 101.61% 70.79% 67.92% 100.00%
P/EPS 179.50 49.97 39.99 106.36 1,030.00 39.42 -65.07 -
  YoY % 259.22% 24.96% -62.40% -89.67% 2,512.89% 160.58% -
  Horiz. % -275.86% -76.79% -61.46% -163.45% -1,582.91% -60.58% 100.00%
EY 0.56 2.00 2.50 0.94 0.10 2.54 -1.54 -
  YoY % -72.00% -20.00% 165.96% 840.00% -96.06% 264.94% -
  Horiz. % -36.36% -129.87% -162.34% -61.04% -6.49% -164.94% 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 2.31 1.50 1.44 1.70 1.04 1.14 1.55 6.87%
  YoY % 54.00% 4.17% -15.29% 63.46% -8.77% -26.45% -
  Horiz. % 149.03% 96.77% 92.90% 109.68% 67.10% 73.55% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 28/11/19 22/11/18 23/11/17 23/11/16 26/11/15 26/11/14 -
Price 3.3400 2.0500 1.7300 1.7500 1.1900 1.0500 1.3000 -
P/RPS 14.21 7.23 4.91 5.39 4.56 3.68 5.34 17.70%
  YoY % 96.54% 47.25% -8.91% 18.20% 23.91% -31.09% -
  Horiz. % 266.10% 135.39% 91.95% 100.94% 85.39% 68.91% 100.00%
P/EPS 198.52 55.67 40.69 101.16 1,190.00 38.32 -62.20 -
  YoY % 256.60% 36.81% -59.78% -91.50% 3,005.43% 161.61% -
  Horiz. % -319.16% -89.50% -65.42% -162.64% -1,913.18% -61.61% 100.00%
EY 0.50 1.80 2.46 0.99 0.08 2.61 -1.61 -
  YoY % -72.22% -26.83% 148.48% 1,137.50% -96.93% 262.11% -
  Horiz. % -31.06% -111.80% -152.80% -61.49% -4.97% -162.11% 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 2.55 1.67 1.47 1.62 1.20 1.11 1.48 9.48%
  YoY % 52.69% 13.61% -9.26% 35.00% 8.11% -25.00% -
  Horiz. % 172.30% 112.84% 99.32% 109.46% 81.08% 75.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS