[KOTRA] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -6.5%
YoY- 59.24%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 104,666 102,357 96,608 90,793 93,011 89,994 86,858 13.22%
PBT 9,506 12,466 9,741 9,428 11,401 8,984 6,792 25.09%
Tax -227 -745 1,323 1,133 -106 139 -468 -38.23%
NP 9,279 11,721 11,064 10,561 11,295 9,123 6,324 29.09%
-
NP to SH 9,279 11,721 11,064 10,561 11,295 9,123 6,324 29.09%
-
Tax Rate 2.39% 5.98% -13.58% -12.02% 0.93% -1.55% 6.89% -
Total Cost 95,387 90,636 85,544 80,232 81,716 80,871 80,534 11.93%
-
Net Worth 104,085 102,895 99,055 96,768 94,803 91,005 88,178 11.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 104,085 102,895 99,055 96,768 94,803 91,005 88,178 11.67%
NOSH 123,956 123,970 123,757 123,571 123,958 123,665 124,090 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.87% 11.45% 11.45% 11.63% 12.14% 10.14% 7.28% -
ROE 8.91% 11.39% 11.17% 10.91% 11.91% 10.02% 7.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 84.44 82.57 78.06 73.47 75.03 72.77 70.00 13.30%
EPS 7.49 9.45 8.94 8.55 9.11 7.38 5.10 29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8397 0.83 0.8004 0.7831 0.7648 0.7359 0.7106 11.76%
Adjusted Per Share Value based on latest NOSH - 123,571
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.62 69.06 65.18 61.26 62.75 60.72 58.60 13.23%
EPS 6.26 7.91 7.46 7.13 7.62 6.16 4.27 29.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.6942 0.6683 0.6529 0.6396 0.614 0.5949 11.67%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.60 0.62 0.60 0.63 0.54 0.47 0.43 -
P/RPS 0.71 0.75 0.77 0.86 0.72 0.65 0.61 10.64%
P/EPS 8.02 6.56 6.71 7.37 5.93 6.37 8.44 -3.34%
EY 12.48 15.25 14.90 13.57 16.87 15.70 11.85 3.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.75 0.80 0.71 0.64 0.61 10.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 26/05/10 10/02/10 25/11/09 26/08/09 28/05/09 -
Price 0.60 0.63 0.56 0.69 0.58 0.53 0.49 -
P/RPS 0.71 0.76 0.72 0.94 0.77 0.73 0.70 0.94%
P/EPS 8.02 6.66 6.26 8.07 6.37 7.18 9.61 -11.34%
EY 12.48 15.01 15.96 12.39 15.71 13.92 10.40 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.70 0.88 0.76 0.72 0.69 1.92%

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