[KOTRA] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 0.09%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 93,011 89,994 86,858 88,664 83,688 86,682 88,076 3.69%
PBT 11,401 8,984 6,792 7,035 6,369 7,676 11,709 -1.75%
Tax -106 139 -468 -403 257 523 528 -
NP 11,295 9,123 6,324 6,632 6,626 8,199 12,237 -5.19%
-
NP to SH 11,295 9,123 6,324 6,632 6,626 8,199 12,237 -5.19%
-
Tax Rate 0.93% -1.55% 6.89% 5.73% -4.04% -6.81% -4.51% -
Total Cost 81,716 80,871 80,534 82,032 77,062 78,483 75,839 5.09%
-
Net Worth 94,803 91,005 88,178 86,308 83,261 83,928 81,583 10.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - 281 -
Div Payout % - - - - - - 2.30% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 94,803 91,005 88,178 86,308 83,261 83,928 81,583 10.52%
NOSH 123,958 123,665 124,090 123,775 123,716 126,857 123,949 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.14% 10.14% 7.28% 7.48% 7.92% 9.46% 13.89% -
ROE 11.91% 10.02% 7.17% 7.68% 7.96% 9.77% 15.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 75.03 72.77 70.00 71.63 67.64 68.33 71.06 3.68%
EPS 9.11 7.38 5.10 5.36 5.36 6.46 9.87 -5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
NAPS 0.7648 0.7359 0.7106 0.6973 0.673 0.6616 0.6582 10.51%
Adjusted Per Share Value based on latest NOSH - 123,775
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 62.75 60.72 58.60 59.82 56.46 58.48 59.42 3.69%
EPS 7.62 6.16 4.27 4.47 4.47 5.53 8.26 -5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.6396 0.614 0.5949 0.5823 0.5617 0.5662 0.5504 10.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.54 0.47 0.43 0.49 0.45 0.52 0.77 -
P/RPS 0.72 0.65 0.61 0.68 0.67 0.76 1.08 -23.66%
P/EPS 5.93 6.37 8.44 9.15 8.40 8.05 7.80 -16.68%
EY 16.87 15.70 11.85 10.93 11.90 12.43 12.82 20.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
P/NAPS 0.71 0.64 0.61 0.70 0.67 0.79 1.17 -28.30%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 28/05/09 26/02/09 19/11/08 25/08/08 26/05/08 -
Price 0.58 0.53 0.49 0.42 0.40 0.60 0.57 -
P/RPS 0.77 0.73 0.70 0.59 0.59 0.88 0.80 -2.51%
P/EPS 6.37 7.18 9.61 7.84 7.47 9.28 5.77 6.81%
EY 15.71 13.92 10.40 12.76 13.39 10.77 17.32 -6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
P/NAPS 0.76 0.72 0.69 0.60 0.59 0.91 0.87 -8.61%

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