[KOTRA] QoQ 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- 22.53%
YoY- 172.77%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 62,251 64,752 48,767 55,244 52,817 51,089 43,475 26.95%
PBT 16,554 18,351 12,353 17,095 13,909 14,922 14,305 10.19%
Tax -143 -111 3,883 -58 -5 -4 -1,866 -81.87%
NP 16,411 18,240 16,236 17,037 13,904 14,918 12,439 20.23%
-
NP to SH 16,411 18,240 16,236 17,037 13,904 14,918 12,439 20.23%
-
Tax Rate 0.86% 0.60% -31.43% 0.34% 0.04% 0.03% 13.04% -
Total Cost 45,840 46,512 32,531 38,207 38,913 36,171 31,036 29.60%
-
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 - - -
Div Payout % 90.18% - - - 101.10% - - -
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 26.36% 28.17% 33.29% 30.84% 26.32% 29.20% 28.61% -
ROE 6.45% 6.96% 6.65% 7.48% 6.18% 6.72% 6.02% -
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 42.06 43.75 32.96 37.33 35.69 34.53 29.46 26.70%
EPS 11.09 12.33 10.97 11.51 9.40 10.08 8.43 20.00%
DPS 10.00 0.00 0.00 0.00 9.50 0.00 0.00 -
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 41.97 43.66 32.88 37.25 35.61 34.45 29.31 26.95%
EPS 11.07 12.30 10.95 11.49 9.37 10.06 8.39 20.23%
DPS 9.98 0.00 0.00 0.00 9.48 0.00 0.00 -
NAPS 1.7162 1.7661 1.6462 1.5364 1.5165 1.4965 1.3928 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 15.69 9.71 12.14 11.65 8.85 8.08 8.04 55.97%
P/EPS 59.52 34.48 36.46 37.78 33.63 27.67 28.11 64.66%
EY 1.68 2.90 2.74 2.65 2.97 3.61 3.56 -39.30%
DY 1.52 0.00 0.00 0.00 3.01 0.00 0.00 -
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 15.10 12.48 12.41 11.46 10.73 8.17 10.25 29.37%
P/EPS 57.26 44.30 37.28 37.17 40.76 27.97 35.82 36.59%
EY 1.75 2.26 2.68 2.69 2.45 3.58 2.79 -26.66%
DY 1.57 0.00 0.00 0.00 2.48 0.00 0.00 -
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