[KOTRA] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 18.62%
YoY- 113.64%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 179,238 172,708 166,368 165,581 157,932 135,572 160,230 7.73%
PBT 13,106 9,204 12,524 13,954 11,764 520 7,865 40.42%
Tax -88 0 -127 0 0 0 -104 -10.51%
NP 13,018 9,204 12,397 13,954 11,764 520 7,761 41.03%
-
NP to SH 13,018 9,204 12,397 13,954 11,764 520 7,761 41.03%
-
Tax Rate 0.67% 0.00% 1.01% 0.00% 0.00% 0.00% 1.32% -
Total Cost 166,220 163,504 153,971 151,626 146,168 135,052 152,469 5.90%
-
Net Worth 148,896 143,646 142,021 136,628 137,776 128,699 130,892 8.94%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 53 - 2,654 3,537 52 - - -
Div Payout % 0.41% - 21.41% 25.35% 0.45% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 148,896 143,646 142,021 136,628 137,776 128,699 130,892 8.94%
NOSH 133,601 133,005 132,730 132,648 132,477 129,999 132,214 0.69%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.26% 5.33% 7.45% 8.43% 7.45% 0.38% 4.84% -
ROE 8.74% 6.41% 8.73% 10.21% 8.54% 0.40% 5.93% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 134.82 129.85 125.34 124.83 119.21 104.29 121.19 7.34%
EPS 9.80 6.92 9.34 10.52 8.88 0.40 5.87 40.60%
DPS 0.04 0.00 2.00 2.67 0.04 0.00 0.00 -
NAPS 1.12 1.08 1.07 1.03 1.04 0.99 0.99 8.54%
Adjusted Per Share Value based on latest NOSH - 132,485
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 120.93 116.52 112.24 111.71 106.55 91.47 108.10 7.74%
EPS 8.78 6.21 8.36 9.41 7.94 0.35 5.24 40.93%
DPS 0.04 0.00 1.79 2.39 0.04 0.00 0.00 -
NAPS 1.0046 0.9691 0.9582 0.9218 0.9295 0.8683 0.8831 8.94%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.80 1.84 2.08 1.38 1.11 1.03 1.04 -
P/RPS 1.34 1.42 1.66 1.11 0.93 0.99 0.86 34.29%
P/EPS 18.38 26.59 22.27 13.12 12.50 257.50 17.72 2.46%
EY 5.44 3.76 4.49 7.62 8.00 0.39 5.64 -2.37%
DY 0.02 0.00 0.96 1.93 0.04 0.00 0.00 -
P/NAPS 1.61 1.70 1.94 1.34 1.07 1.04 1.05 32.86%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 23/11/17 23/08/17 19/05/17 08/02/17 23/11/16 29/08/16 -
Price 1.70 1.75 2.00 1.58 1.15 1.19 1.08 -
P/RPS 1.26 1.35 1.60 1.27 0.96 1.14 0.89 26.00%
P/EPS 17.36 25.29 21.41 15.02 12.95 297.50 18.40 -3.79%
EY 5.76 3.95 4.67 6.66 7.72 0.34 5.44 3.87%
DY 0.02 0.00 1.00 1.69 0.03 0.00 0.00 -
P/NAPS 1.52 1.62 1.87 1.53 1.11 1.20 1.09 24.74%

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