[KOTRA] QoQ 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- -20.31%
YoY- 578.11%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 46,442 43,177 42,182 45,220 45,073 33,893 40,854 8.89%
PBT 4,252 2,301 2,058 4,584 5,752 130 2,966 27.05%
Tax -44 0 -127 0 0 0 -104 -43.55%
NP 4,208 2,301 1,931 4,584 5,752 130 2,862 29.21%
-
NP to SH 4,208 2,301 1,931 4,584 5,752 130 2,862 29.21%
-
Tax Rate 1.03% 0.00% 6.17% 0.00% 0.00% 0.00% 3.51% -
Total Cost 42,234 40,876 40,251 40,636 39,321 33,763 37,992 7.29%
-
Net Worth 148,896 143,646 141,518 136,460 137,835 128,699 130,570 9.12%
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 - - - 26 - - -
Div Payout % 0.63% - - - 0.46% - - -
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 148,896 143,646 141,518 136,460 137,835 128,699 130,570 9.12%
NOSH 133,601 133,005 132,260 132,485 132,534 129,999 131,889 0.86%
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 9.06% 5.33% 4.58% 10.14% 12.76% 0.38% 7.01% -
ROE 2.83% 1.60% 1.36% 3.36% 4.17% 0.10% 2.19% -
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 34.93 32.46 31.89 34.13 34.01 26.07 30.98 8.30%
EPS 3.17 1.73 1.46 3.46 4.34 0.10 2.17 28.65%
DPS 0.02 0.00 0.00 0.00 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 31.31 29.11 28.44 30.49 30.39 22.85 27.55 8.87%
EPS 2.84 1.55 1.30 3.09 3.88 0.09 1.93 29.28%
DPS 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 1.0039 0.9685 0.9542 0.9201 0.9294 0.8678 0.8804 9.11%
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 5.15 5.67 6.52 4.04 3.26 3.95 3.36 32.83%
P/EPS 56.87 106.36 142.47 39.88 25.58 1,030.00 47.93 12.04%
EY 1.76 0.94 0.70 2.51 3.91 0.10 2.09 -10.79%
DY 0.01 0.00 0.00 0.00 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 4.87 5.39 6.27 4.63 3.38 4.56 3.49 24.79%
P/EPS 53.71 101.16 136.99 45.66 26.50 1,190.00 49.77 5.19%
EY 1.86 0.99 0.73 2.19 3.77 0.08 2.01 -5.02%
DY 0.01 0.00 0.00 0.00 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