[KOTRA] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 36.51%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 116,147 72,805 34,627 171,727 134,964 88,457 39,568 104.87%
PBT 11,968 5,725 2,492 25,926 21,752 14,122 5,181 74.65%
Tax -17 -20 -13 3,631 -100 -87 -45 -47.71%
NP 11,951 5,705 2,479 29,557 21,652 14,035 5,136 75.50%
-
NP to SH 11,951 5,705 2,479 29,557 21,652 14,035 5,136 75.50%
-
Tax Rate 0.14% 0.35% 0.52% -14.01% 0.46% 0.62% 0.87% -
Total Cost 104,196 67,100 32,148 142,170 113,312 74,422 34,432 109.07%
-
Net Worth 193,289 190,338 193,018 189,587 180,896 174,995 171,551 8.27%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 29 29 - 6,512 57 55 - -
Div Payout % 0.25% 0.52% - 22.03% 0.27% 0.40% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 193,289 190,338 193,018 189,587 180,896 174,995 171,551 8.27%
NOSH 147,934 147,934 147,634 145,470 145,272 144,945 144,089 1.76%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.29% 7.84% 7.16% 17.21% 16.04% 15.87% 12.98% -
ROE 6.18% 3.00% 1.28% 15.59% 11.97% 8.02% 2.99% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 78.72 49.34 23.50 118.66 93.26 63.19 28.37 97.33%
EPS 8.10 3.87 1.68 20.42 14.96 10.03 3.68 69.12%
DPS 0.02 0.02 0.00 4.50 0.04 0.04 0.00 -
NAPS 1.31 1.29 1.31 1.31 1.25 1.25 1.23 4.28%
Adjusted Per Share Value based on latest NOSH - 145,470
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 78.36 49.12 23.36 115.86 91.06 59.68 26.70 104.85%
EPS 8.06 3.85 1.67 19.94 14.61 9.47 3.47 75.29%
DPS 0.02 0.02 0.00 4.39 0.04 0.04 0.00 -
NAPS 1.3041 1.2842 1.3022 1.2791 1.2205 1.1807 1.1574 8.27%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.52 2.99 3.02 2.91 1.85 1.88 1.84 -
P/RPS 3.20 6.06 12.85 2.45 1.98 2.98 6.49 -37.56%
P/EPS 31.11 77.33 179.50 14.25 12.36 18.75 49.97 -27.06%
EY 3.21 1.29 0.56 7.02 8.09 5.33 2.00 37.04%
DY 0.01 0.01 0.00 1.55 0.02 0.02 0.00 -
P/NAPS 1.92 2.32 2.31 2.22 1.48 1.50 1.50 17.87%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 19/02/21 20/11/20 14/08/20 22/05/20 05/02/20 28/11/19 -
Price 2.48 2.85 3.34 3.05 2.28 1.95 2.05 -
P/RPS 3.15 5.78 14.21 2.57 2.44 3.09 7.23 -42.50%
P/EPS 30.62 73.71 198.52 14.93 15.24 19.45 55.67 -32.84%
EY 3.27 1.36 0.50 6.70 6.56 5.14 1.80 48.83%
DY 0.01 0.01 0.00 1.48 0.02 0.02 0.00 -
P/NAPS 1.89 2.21 2.55 2.33 1.82 1.56 1.67 8.59%

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