[KOTRA] QoQ Cumulative 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- 77.93%
YoY- 113.64%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 89,619 43,177 166,368 124,186 78,966 33,893 160,230 -32.04%
PBT 6,553 2,301 12,524 10,466 5,882 130 7,865 -11.42%
Tax -44 0 -127 0 0 0 -104 -43.55%
NP 6,509 2,301 12,397 10,466 5,882 130 7,761 -11.03%
-
NP to SH 6,509 2,301 12,397 10,466 5,882 130 7,761 -11.03%
-
Tax Rate 0.67% 0.00% 1.01% 0.00% 0.00% 0.00% 1.32% -
Total Cost 83,110 40,876 153,971 113,720 73,084 33,763 152,469 -33.19%
-
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 26 - 2,654 2,652 26 - - -
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 4.37% 1.60% 8.73% 7.66% 4.27% 0.10% 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 67.41 32.46 125.34 93.62 59.61 26.07 121.19 -32.29%
EPS 4.90 1.73 9.34 7.89 4.44 0.10 5.87 -11.31%
DPS 0.02 0.00 2.00 2.00 0.02 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 60.46 29.13 112.24 83.79 53.28 22.87 108.10 -32.04%
EPS 4.39 1.55 8.36 7.06 3.97 0.09 5.24 -11.10%
DPS 0.02 0.00 1.79 1.79 0.02 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 2.67 5.67 1.66 1.47 1.86 3.95 0.86 112.37%
P/EPS 36.76 106.36 22.27 17.49 25.00 1,030.00 17.72 62.44%
EY 2.72 0.94 4.49 5.72 4.00 0.10 5.64 -38.42%
DY 0.01 0.00 0.96 1.45 0.02 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 2.52 5.39 1.60 1.69 1.93 4.56 0.89 99.76%
P/EPS 34.72 101.16 21.41 20.03 25.90 1,190.00 18.40 52.52%
EY 2.88 0.99 4.67 4.99 3.86 0.08 5.44 -34.48%
DY 0.01 0.00 1.00 1.27 0.02 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