[KOTRA] QoQ 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- 6.98%
YoY- 40.94%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 48,889 39,568 39,802 40,729 45,006 47,013 44,298 6.77%
PBT 8,941 5,181 5,583 5,210 4,875 5,696 5,653 35.63%
Tax -42 -45 942 -43 -45 -23 -79 -34.29%
NP 8,899 5,136 6,525 5,167 4,830 5,673 5,574 36.48%
-
NP to SH 8,899 5,136 6,525 5,167 4,830 5,673 5,574 36.48%
-
Tax Rate 0.47% 0.87% -16.87% 0.83% 0.92% 0.40% 1.40% -
Total Cost 39,990 34,432 33,277 35,562 40,176 41,340 38,724 2.16%
-
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 - - - 41 - - -
Div Payout % 0.63% - - - 0.87% - - -
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 18.20% 12.98% 16.39% 12.69% 10.73% 12.07% 12.58% -
ROE 5.09% 2.99% 3.90% 3.22% 3.02% 3.60% 3.65% -
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 34.92 28.37 28.56 29.23 32.31 35.23 33.32 3.16%
EPS 6.36 3.68 4.68 3.71 3.47 4.25 4.19 31.97%
DPS 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
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 32.98 26.70 26.85 27.48 30.36 31.72 29.89 6.75%
EPS 6.00 3.47 4.40 3.49 3.26 3.83 3.76 36.43%
DPS 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
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 5.38 6.49 6.16 5.78 5.26 4.83 5.46 -0.97%
P/EPS 29.58 49.97 37.59 45.58 49.03 39.99 43.41 -22.51%
EY 3.38 2.00 2.66 2.19 2.04 2.50 2.30 29.16%
DY 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
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 5.58 7.23 6.23 5.85 5.35 4.91 5.10 6.16%
P/EPS 30.68 55.67 38.02 46.12 49.89 40.69 40.55 -16.92%
EY 3.26 1.80 2.63 2.17 2.00 2.46 2.47 20.26%
DY 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
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