[KOTRA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 59.11%
YoY- 283.73%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 127,003 64,752 207,917 159,150 103,906 51,809 159,622 -14.09%
PBT 34,905 18,351 58,279 45,926 28,831 14,922 26,273 20.78%
Tax -254 -111 3,816 -67 -9 -4 -1,883 -73.60%
NP 34,651 18,240 62,095 45,859 28,822 14,918 24,390 26.29%
-
NP to SH 34,651 18,240 62,095 45,859 28,822 14,918 24,390 26.29%
-
Tax Rate 0.73% 0.60% -6.55% 0.15% 0.03% 0.03% 7.17% -
Total Cost 92,352 46,512 145,822 113,291 75,084 36,891 135,232 -22.39%
-
Net Worth 254,539 261,938 244,153 227,876 224,917 221,958 206,568 14.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 14,798 - 14,057 14,057 14,057 - 2,950 192.17%
Div Payout % 42.71% - 22.64% 30.65% 48.77% - 12.10% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 254,539 261,938 244,153 227,876 224,917 221,958 206,568 14.89%
NOSH 147,992 147,992 147,974 147,974 147,974 147,974 147,944 0.02%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 27.28% 28.17% 29.87% 28.81% 27.74% 28.79% 15.28% -
ROE 13.61% 6.96% 25.43% 20.12% 12.81% 6.72% 11.81% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 85.82 43.75 140.51 107.55 70.22 35.01 108.18 -14.26%
EPS 23.41 12.33 41.96 30.99 19.48 10.08 16.53 26.03%
DPS 10.00 0.00 9.50 9.50 9.50 0.00 2.00 191.54%
NAPS 1.72 1.77 1.65 1.54 1.52 1.50 1.40 14.66%
Adjusted Per Share Value based on latest NOSH - 147,974
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 85.69 43.69 140.28 107.37 70.10 34.95 107.69 -14.09%
EPS 23.38 12.31 41.89 30.94 19.45 10.06 16.46 26.27%
DPS 9.98 0.00 9.48 9.48 9.48 0.00 1.99 192.12%
NAPS 1.7173 1.7672 1.6472 1.5374 1.5175 1.4975 1.3937 14.89%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 6.60 4.25 4.00 4.35 3.16 2.79 2.37 -
P/RPS 7.69 9.71 2.85 4.04 4.50 7.97 2.19 130.49%
P/EPS 28.19 34.48 9.53 14.04 16.22 27.67 14.34 56.73%
EY 3.55 2.90 10.49 7.12 6.16 3.61 6.97 -36.14%
DY 1.52 0.00 2.38 2.18 3.01 0.00 0.84 48.33%
P/NAPS 3.84 2.40 2.42 2.82 2.08 1.86 1.69 72.57%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 29/08/22 30/05/22 24/02/22 26/11/21 02/09/21 -
Price 6.35 5.46 4.09 4.28 3.83 2.82 3.02 -
P/RPS 7.40 12.48 2.91 3.98 5.45 8.05 2.79 91.26%
P/EPS 27.12 44.30 9.75 13.81 19.66 27.97 18.27 30.03%
EY 3.69 2.26 10.26 7.24 5.09 3.58 5.47 -23.02%
DY 1.57 0.00 2.32 2.22 2.48 0.00 0.66 77.91%
P/NAPS 3.69 3.08 2.48 2.78 2.52 1.88 2.16 42.76%

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