[KOTRA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 54.78%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 132,748 92,019 47,013 178,476 134,178 89,619 43,177 111.58%
PBT 15,781 10,571 5,696 15,903 10,250 6,553 2,301 261.40%
Tax -111 -68 -23 -154 -75 -44 0 -
NP 15,670 10,503 5,673 15,749 10,175 6,509 2,301 259.70%
-
NP to SH 15,670 10,503 5,673 15,749 10,175 6,509 2,301 259.70%
-
Tax Rate 0.70% 0.64% 0.40% 0.97% 0.73% 0.67% 0.00% -
Total Cost 117,078 81,516 41,340 162,727 124,003 83,110 40,876 101.81%
-
Net Worth 160,246 160,184 157,456 152,884 146,237 148,896 143,646 7.57%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 4,180 41 - 2,658 2,658 26 - -
Div Payout % 26.68% 0.40% - 16.88% 26.13% 0.41% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 160,246 160,184 157,456 152,884 146,237 148,896 143,646 7.57%
NOSH 143,889 143,722 134,149 133,601 133,601 133,601 133,005 5.38%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.80% 11.41% 12.07% 8.82% 7.58% 7.26% 5.33% -
ROE 9.78% 6.56% 3.60% 10.30% 6.96% 4.37% 1.60% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 95.27 66.06 35.23 134.25 100.93 67.41 32.46 105.12%
EPS 11.25 7.54 4.25 11.85 7.65 4.90 1.73 248.79%
DPS 3.00 0.03 0.00 2.00 2.00 0.02 0.00 -
NAPS 1.15 1.15 1.18 1.15 1.10 1.12 1.08 4.27%
Adjusted Per Share Value based on latest NOSH - 133,601
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 89.56 62.08 31.72 120.41 90.53 60.46 29.13 111.58%
EPS 10.57 7.09 3.83 10.63 6.86 4.39 1.55 260.02%
DPS 2.82 0.03 0.00 1.79 1.79 0.02 0.00 -
NAPS 1.0811 1.0807 1.0623 1.0315 0.9866 1.0046 0.9691 7.57%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.69 1.70 1.70 1.82 1.78 1.80 1.84 -
P/RPS 1.77 2.57 4.83 1.36 1.76 2.67 5.67 -54.01%
P/EPS 15.03 22.55 39.99 15.36 23.26 36.76 106.36 -72.90%
EY 6.65 4.44 2.50 6.51 4.30 2.72 0.94 268.96%
DY 1.78 0.02 0.00 1.10 1.12 0.01 0.00 -
P/NAPS 1.47 1.48 1.44 1.58 1.62 1.61 1.70 -9.24%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 17/05/19 19/02/19 22/11/18 21/08/18 14/05/18 13/02/18 23/11/17 -
Price 1.71 1.73 1.73 1.70 1.63 1.70 1.75 -
P/RPS 1.79 2.62 4.91 1.27 1.61 2.52 5.39 -52.07%
P/EPS 15.21 22.94 40.69 14.35 21.30 34.72 101.16 -71.75%
EY 6.58 4.36 2.46 6.97 4.70 2.88 0.99 253.91%
DY 1.75 0.02 0.00 1.18 1.23 0.01 0.00 -
P/NAPS 1.49 1.50 1.47 1.48 1.48 1.52 1.62 -5.42%

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