[KOTRA] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 1.84%
YoY- 40.01%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 83,688 86,682 88,076 88,160 88,214 83,168 80,798 2.36%
PBT 6,369 7,676 11,709 11,811 11,577 9,090 8,547 -17.76%
Tax 257 523 528 490 502 510 106 80.18%
NP 6,626 8,199 12,237 12,301 12,079 9,600 8,653 -16.25%
-
NP to SH 6,626 8,199 12,237 12,301 12,079 9,600 8,653 -16.25%
-
Tax Rate -4.04% -6.81% -4.51% -4.15% -4.34% -5.61% -1.24% -
Total Cost 77,062 78,483 75,839 75,859 76,135 73,568 72,145 4.48%
-
Net Worth 83,261 83,928 81,583 79,996 77,171 74,179 69,877 12.35%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 281 281 281 281 - -
Div Payout % - - 2.30% 2.29% 2.33% 2.93% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 83,261 83,928 81,583 79,996 77,171 74,179 69,877 12.35%
NOSH 123,716 126,857 123,949 123,526 123,791 56,256 56,302 68.77%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.92% 9.46% 13.89% 13.95% 13.69% 11.54% 10.71% -
ROE 7.96% 9.77% 15.00% 15.38% 15.65% 12.94% 12.38% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.64 68.33 71.06 71.37 71.26 147.84 143.51 -39.35%
EPS 5.36 6.46 9.87 9.96 9.76 17.06 15.37 -50.36%
DPS 0.00 0.00 0.23 0.23 0.23 0.50 0.00 -
NAPS 0.673 0.6616 0.6582 0.6476 0.6234 1.3186 1.2411 -33.42%
Adjusted Per Share Value based on latest NOSH - 123,526
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.46 58.48 59.42 59.48 59.52 56.11 54.51 2.36%
EPS 4.47 5.53 8.26 8.30 8.15 6.48 5.84 -16.28%
DPS 0.00 0.00 0.19 0.19 0.19 0.19 0.00 -
NAPS 0.5617 0.5662 0.5504 0.5397 0.5207 0.5005 0.4714 12.35%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.52 0.77 0.85 0.79 1.90 0.75 -
P/RPS 0.67 0.76 1.08 1.19 1.11 1.29 0.52 18.35%
P/EPS 8.40 8.05 7.80 8.54 8.10 11.13 4.88 43.48%
EY 11.90 12.43 12.82 11.72 12.35 8.98 20.49 -30.32%
DY 0.00 0.00 0.29 0.27 0.29 0.26 0.00 -
P/NAPS 0.67 0.79 1.17 1.31 1.27 1.44 0.60 7.61%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 25/08/08 26/05/08 28/02/08 13/11/07 23/08/07 18/05/07 -
Price 0.40 0.60 0.57 0.66 0.88 0.73 1.65 -
P/RPS 0.59 0.88 0.80 0.92 1.23 0.49 1.15 -35.83%
P/EPS 7.47 9.28 5.77 6.63 9.02 4.28 10.74 -21.44%
EY 13.39 10.77 17.32 15.09 11.09 23.38 9.31 27.33%
DY 0.00 0.00 0.40 0.35 0.26 0.68 0.00 -
P/NAPS 0.59 0.91 0.87 1.02 1.41 0.55 1.33 -41.74%

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