[KOTRA] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 25.82%
YoY- 46.18%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 86,682 88,076 88,160 88,214 83,168 80,798 77,340 7.90%
PBT 7,676 11,709 11,811 11,577 9,090 8,547 8,634 -7.54%
Tax 523 528 490 502 510 106 152 128.08%
NP 8,199 12,237 12,301 12,079 9,600 8,653 8,786 -4.50%
-
NP to SH 8,199 12,237 12,301 12,079 9,600 8,653 8,786 -4.50%
-
Tax Rate -6.81% -4.51% -4.15% -4.34% -5.61% -1.24% -1.76% -
Total Cost 78,483 75,839 75,859 76,135 73,568 72,145 68,554 9.44%
-
Net Worth 83,928 81,583 79,996 77,171 74,179 69,877 67,756 15.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 281 281 281 281 - - -
Div Payout % - 2.30% 2.29% 2.33% 2.93% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 83,928 81,583 79,996 77,171 74,179 69,877 67,756 15.35%
NOSH 126,857 123,949 123,526 123,791 56,256 56,302 56,224 72.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.46% 13.89% 13.95% 13.69% 11.54% 10.71% 11.36% -
ROE 9.77% 15.00% 15.38% 15.65% 12.94% 12.38% 12.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 68.33 71.06 71.37 71.26 147.84 143.51 137.56 -37.30%
EPS 6.46 9.87 9.96 9.76 17.06 15.37 15.63 -44.54%
DPS 0.00 0.23 0.23 0.23 0.50 0.00 0.00 -
NAPS 0.6616 0.6582 0.6476 0.6234 1.3186 1.2411 1.2051 -32.97%
Adjusted Per Share Value based on latest NOSH - 123,791
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 58.48 59.42 59.48 59.52 56.11 54.51 52.18 7.90%
EPS 5.53 8.26 8.30 8.15 6.48 5.84 5.93 -4.55%
DPS 0.00 0.19 0.19 0.19 0.19 0.00 0.00 -
NAPS 0.5662 0.5504 0.5397 0.5207 0.5005 0.4714 0.4571 15.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.77 0.85 0.79 1.90 0.75 0.68 -
P/RPS 0.76 1.08 1.19 1.11 1.29 0.52 0.49 34.02%
P/EPS 8.05 7.80 8.54 8.10 11.13 4.88 4.35 50.78%
EY 12.43 12.82 11.72 12.35 8.98 20.49 22.98 -33.63%
DY 0.00 0.29 0.27 0.29 0.26 0.00 0.00 -
P/NAPS 0.79 1.17 1.31 1.27 1.44 0.60 0.56 25.81%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 28/02/08 13/11/07 23/08/07 18/05/07 15/02/07 -
Price 0.60 0.57 0.66 0.88 0.73 1.65 0.72 -
P/RPS 0.88 0.80 0.92 1.23 0.49 1.15 0.52 42.05%
P/EPS 9.28 5.77 6.63 9.02 4.28 10.74 4.61 59.49%
EY 10.77 17.32 15.09 11.09 23.38 9.31 21.70 -37.34%
DY 0.00 0.40 0.35 0.26 0.68 0.00 0.00 -
P/NAPS 0.91 0.87 1.02 1.41 0.55 1.33 0.60 32.03%

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