[KOTRA] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 35.4%
YoY- 154.59%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 186,399 127,003 64,752 207,917 159,150 103,906 51,809 134.98%
PBT 52,588 34,905 18,351 58,279 45,926 28,831 14,922 131.76%
Tax -442 -254 -111 3,816 -67 -9 -4 2209.33%
NP 52,146 34,651 18,240 62,095 45,859 28,822 14,918 130.50%
-
NP to SH 52,146 34,651 18,240 62,095 45,859 28,822 14,918 130.50%
-
Tax Rate 0.84% 0.73% 0.60% -6.55% 0.15% 0.03% 0.03% -
Total Cost 134,253 92,352 46,512 145,822 113,291 75,084 36,891 136.77%
-
Net Worth 257,516 254,539 261,938 244,153 227,876 224,917 221,958 10.42%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 14,799 14,798 - 14,057 14,057 14,057 - -
Div Payout % 28.38% 42.71% - 22.64% 30.65% 48.77% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 257,516 254,539 261,938 244,153 227,876 224,917 221,958 10.42%
NOSH 148,024 147,992 147,992 147,974 147,974 147,974 147,974 0.02%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 27.98% 27.28% 28.17% 29.87% 28.81% 27.74% 28.79% -
ROE 20.25% 13.61% 6.96% 25.43% 20.12% 12.81% 6.72% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 125.95 85.82 43.75 140.51 107.55 70.22 35.01 134.96%
EPS 35.23 23.41 12.33 41.96 30.99 19.48 10.08 130.47%
DPS 10.00 10.00 0.00 9.50 9.50 9.50 0.00 -
NAPS 1.74 1.72 1.77 1.65 1.54 1.52 1.50 10.41%
Adjusted Per Share Value based on latest NOSH - 147,974
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 125.76 85.69 43.69 140.28 107.37 70.10 34.95 135.00%
EPS 35.18 23.38 12.31 41.89 30.94 19.45 10.06 130.56%
DPS 9.99 9.98 0.00 9.48 9.48 9.48 0.00 -
NAPS 1.7374 1.7173 1.7672 1.6472 1.5374 1.5175 1.4975 10.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 5.55 6.60 4.25 4.00 4.35 3.16 2.79 -
P/RPS 4.41 7.69 9.71 2.85 4.04 4.50 7.97 -32.62%
P/EPS 15.75 28.19 34.48 9.53 14.04 16.22 27.67 -31.34%
EY 6.35 3.55 2.90 10.49 7.12 6.16 3.61 45.76%
DY 1.80 1.52 0.00 2.38 2.18 3.01 0.00 -
P/NAPS 3.19 3.84 2.40 2.42 2.82 2.08 1.86 43.32%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 29/11/22 29/08/22 30/05/22 24/02/22 26/11/21 -
Price 5.60 6.35 5.46 4.09 4.28 3.83 2.82 -
P/RPS 4.45 7.40 12.48 2.91 3.98 5.45 8.05 -32.66%
P/EPS 15.89 27.12 44.30 9.75 13.81 19.66 27.97 -31.42%
EY 6.29 3.69 2.26 10.26 7.24 5.09 3.58 45.65%
DY 1.79 1.57 0.00 2.32 2.22 2.48 0.00 -
P/NAPS 3.22 3.69 3.08 2.48 2.78 2.52 1.88 43.19%

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