[KOTRA] QoQ Cumulative Quarter Result on 30-Jun-2016 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 58.42%
YoY- 632.17%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 124,186 78,966 33,893 160,230 119,376 77,117 37,778 120.92%
PBT 10,466 5,882 130 7,865 4,899 4,223 3,632 102.36%
Tax 0 0 0 -104 0 0 0 -
NP 10,466 5,882 130 7,761 4,899 4,223 3,632 102.36%
-
NP to SH 10,466 5,882 130 7,761 4,899 4,223 3,632 102.36%
-
Tax Rate 0.00% 0.00% 0.00% 1.32% 0.00% 0.00% 0.00% -
Total Cost 113,720 73,084 33,763 152,469 114,477 72,894 34,146 122.85%
-
Net Worth 136,628 137,776 128,699 130,892 128,433 127,087 125,927 5.58%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 2,652 26 - - - - - -
Div Payout % 25.35% 0.45% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 136,628 137,776 128,699 130,892 128,433 127,087 125,927 5.58%
NOSH 132,648 132,477 129,999 132,214 132,405 132,382 132,554 0.04%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.43% 7.45% 0.38% 4.84% 4.10% 5.48% 9.61% -
ROE 7.66% 4.27% 0.10% 5.93% 3.81% 3.32% 2.88% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 93.62 59.61 26.07 121.19 90.16 58.25 28.50 120.81%
EPS 7.89 4.44 0.10 5.87 3.70 3.19 2.74 102.27%
DPS 2.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 0.99 0.99 0.97 0.96 0.95 5.53%
Adjusted Per Share Value based on latest NOSH - 131,889
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 83.79 53.28 22.87 108.10 80.54 52.03 25.49 120.91%
EPS 7.06 3.97 0.09 5.24 3.31 2.85 2.45 102.37%
DPS 1.79 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9218 0.9295 0.8683 0.8831 0.8665 0.8574 0.8496 5.58%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.38 1.11 1.03 1.04 1.06 1.07 1.08 -
P/RPS 1.47 1.86 3.95 0.86 1.18 1.84 3.79 -46.78%
P/EPS 17.49 25.00 1,030.00 17.72 28.65 33.54 39.42 -41.79%
EY 5.72 4.00 0.10 5.64 3.49 2.98 2.54 71.72%
DY 1.45 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.07 1.04 1.05 1.09 1.11 1.14 11.36%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 19/05/17 08/02/17 23/11/16 29/08/16 25/05/16 25/02/16 26/11/15 -
Price 1.58 1.15 1.19 1.08 1.01 1.05 1.05 -
P/RPS 1.69 1.93 4.56 0.89 1.12 1.80 3.68 -40.44%
P/EPS 20.03 25.90 1,190.00 18.40 27.30 32.92 38.32 -35.08%
EY 4.99 3.86 0.08 5.44 3.66 3.04 2.61 53.98%
DY 1.27 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.11 1.20 1.09 1.04 1.09 1.11 23.83%

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