[KOTRA] QoQ Quarter Result on 30-Sep-2017 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 19.16%
YoY- 1670.0%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 44,298 44,559 46,442 43,177 42,182 45,220 45,073 -1.15%
PBT 5,653 3,697 4,252 2,301 2,058 4,584 5,752 -1.15%
Tax -79 -31 -44 0 -127 0 0 -
NP 5,574 3,666 4,208 2,301 1,931 4,584 5,752 -2.07%
-
NP to SH 5,574 3,666 4,208 2,301 1,931 4,584 5,752 -2.07%
-
Tax Rate 1.40% 0.84% 1.03% 0.00% 6.17% 0.00% 0.00% -
Total Cost 38,724 40,893 42,234 40,876 40,251 40,636 39,321 -1.01%
-
Net Worth 152,884 146,237 148,896 143,646 141,518 136,460 137,835 7.17%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 26 - - - 26 -
Div Payout % - - 0.63% - - - 0.46% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 152,884 146,237 148,896 143,646 141,518 136,460 137,835 7.17%
NOSH 133,601 133,601 133,601 133,005 132,260 132,485 132,534 0.53%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.58% 8.23% 9.06% 5.33% 4.58% 10.14% 12.76% -
ROE 3.65% 2.51% 2.83% 1.60% 1.36% 3.36% 4.17% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 33.32 33.52 34.93 32.46 31.89 34.13 34.01 -1.36%
EPS 4.19 2.76 3.17 1.73 1.46 3.46 4.34 -2.32%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 1.15 1.10 1.12 1.08 1.07 1.03 1.04 6.95%
Adjusted Per Share Value based on latest NOSH - 133,005
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 29.87 30.04 31.31 29.11 28.44 30.49 30.39 -1.14%
EPS 3.76 2.47 2.84 1.55 1.30 3.09 3.88 -2.07%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 1.0308 0.986 1.0039 0.9685 0.9542 0.9201 0.9294 7.16%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.82 1.78 1.80 1.84 2.08 1.38 1.11 -
P/RPS 5.46 5.31 5.15 5.67 6.52 4.04 3.26 41.16%
P/EPS 43.41 64.55 56.87 106.36 142.47 39.88 25.58 42.41%
EY 2.30 1.55 1.76 0.94 0.70 2.51 3.91 -29.86%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
P/NAPS 1.58 1.62 1.61 1.70 1.94 1.34 1.07 29.76%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 21/08/18 14/05/18 13/02/18 23/11/17 23/08/17 19/05/17 08/02/17 -
Price 1.70 1.63 1.70 1.75 2.00 1.58 1.15 -
P/RPS 5.10 4.86 4.87 5.39 6.27 4.63 3.38 31.65%
P/EPS 40.55 59.11 53.71 101.16 136.99 45.66 26.50 32.89%
EY 2.47 1.69 1.86 0.99 0.73 2.19 3.77 -24.62%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
P/NAPS 1.48 1.48 1.52 1.62 1.87 1.53 1.11 21.20%

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