[KOTRA] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 49.2%
YoY- 54.0%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 88,457 39,568 172,550 132,748 92,019 47,013 178,476 -37.29%
PBT 14,122 5,181 21,364 15,781 10,571 5,696 15,903 -7.59%
Tax -87 -45 831 -111 -68 -23 -154 -31.59%
NP 14,035 5,136 22,195 15,670 10,503 5,673 15,749 -7.37%
-
NP to SH 14,035 5,136 22,195 15,670 10,503 5,673 15,749 -7.37%
-
Tax Rate 0.62% 0.87% -3.89% 0.70% 0.64% 0.40% 0.97% -
Total Cost 74,422 34,432 150,355 117,078 81,516 41,340 162,727 -40.55%
-
Net Worth 174,995 171,551 167,230 160,246 160,184 157,456 152,884 9.39%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 55 - 4,180 4,180 41 - 2,658 -92.40%
Div Payout % 0.40% - 18.84% 26.68% 0.40% - 16.88% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 174,995 171,551 167,230 160,246 160,184 157,456 152,884 9.39%
NOSH 144,945 144,089 143,961 143,889 143,722 134,149 133,601 5.56%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.87% 12.98% 12.86% 11.80% 11.41% 12.07% 8.82% -
ROE 8.02% 2.99% 13.27% 9.78% 6.56% 3.60% 10.30% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 63.19 28.37 123.82 95.27 66.06 35.23 134.25 -39.40%
EPS 10.03 3.68 15.93 11.25 7.54 4.25 11.85 -10.49%
DPS 0.04 0.00 3.00 3.00 0.03 0.00 2.00 -92.57%
NAPS 1.25 1.23 1.20 1.15 1.15 1.18 1.15 5.70%
Adjusted Per Share Value based on latest NOSH - 143,889
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 59.68 26.70 116.42 89.56 62.08 31.72 120.41 -37.29%
EPS 9.47 3.47 14.97 10.57 7.09 3.83 10.63 -7.39%
DPS 0.04 0.00 2.82 2.82 0.03 0.00 1.79 -92.01%
NAPS 1.1807 1.1574 1.1283 1.0811 1.0807 1.0623 1.0315 9.39%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.88 1.84 1.76 1.69 1.70 1.70 1.82 -
P/RPS 2.98 6.49 1.42 1.77 2.57 4.83 1.36 68.46%
P/EPS 18.75 49.97 11.05 15.03 22.55 39.99 15.36 14.17%
EY 5.33 2.00 9.05 6.65 4.44 2.50 6.51 -12.45%
DY 0.02 0.00 1.70 1.78 0.02 0.00 1.10 -93.03%
P/NAPS 1.50 1.50 1.47 1.47 1.48 1.44 1.58 -3.39%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 05/02/20 28/11/19 22/08/19 17/05/19 19/02/19 22/11/18 21/08/18 -
Price 1.95 2.05 1.78 1.71 1.73 1.73 1.70 -
P/RPS 3.09 7.23 1.44 1.79 2.62 4.91 1.27 80.60%
P/EPS 19.45 55.67 11.18 15.21 22.94 40.69 14.35 22.40%
EY 5.14 1.80 8.95 6.58 4.36 2.46 6.97 -18.33%
DY 0.02 0.00 1.69 1.75 0.02 0.00 1.18 -93.35%
P/NAPS 1.56 1.67 1.48 1.49 1.50 1.47 1.48 3.56%

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