[KOTRA] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 45.01%
YoY- 333.97%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 153,665 147,371 146,376 140,701 133,744 131,294 129,800 11.89%
PBT 6,350 5,765 8,045 6,183 4,308 3,829 1,881 124.87%
Tax -105 -105 -142 -142 -142 -142 -56 51.99%
NP 6,245 5,660 7,903 6,041 4,166 3,687 1,825 126.91%
-
NP to SH 6,245 5,660 7,903 6,041 4,166 3,687 1,825 126.91%
-
Tax Rate 1.65% 1.82% 1.77% 2.30% 3.30% 3.71% 2.98% -
Total Cost 147,420 141,711 138,473 134,660 129,578 127,607 127,975 9.87%
-
Net Worth 116,252 118,866 115,038 139,400 108,447 108,525 100,523 10.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 116,252 118,866 115,038 139,400 108,447 108,525 100,523 10.16%
NOSH 132,105 132,074 132,227 170,000 132,252 127,676 124,103 4.24%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.06% 3.84% 5.40% 4.29% 3.11% 2.81% 1.41% -
ROE 5.37% 4.76% 6.87% 4.33% 3.84% 3.40% 1.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 116.32 111.58 110.70 82.77 101.13 102.83 104.59 7.33%
EPS 4.73 4.29 5.98 3.55 3.15 2.89 1.47 117.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.90 0.87 0.82 0.82 0.85 0.81 5.67%
Adjusted Per Share Value based on latest NOSH - 170,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 103.61 99.36 98.69 94.87 90.18 88.52 87.52 11.89%
EPS 4.21 3.82 5.33 4.07 2.81 2.49 1.23 126.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7838 0.8015 0.7756 0.9399 0.7312 0.7317 0.6778 10.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.36 1.40 0.90 0.90 0.78 0.67 0.55 -
P/RPS 1.17 1.25 0.81 1.09 0.77 0.65 0.53 69.45%
P/EPS 28.77 32.67 15.06 25.33 24.76 23.20 37.40 -16.03%
EY 3.48 3.06 6.64 3.95 4.04 4.31 2.67 19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.56 1.03 1.10 0.95 0.79 0.68 73.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 27/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 1.30 1.51 1.17 0.90 0.90 0.72 0.57 -
P/RPS 1.12 1.35 1.06 1.09 0.89 0.70 0.54 62.56%
P/EPS 27.50 35.24 19.58 25.33 28.57 24.93 38.76 -20.43%
EY 3.64 2.84 5.11 3.95 3.50 4.01 2.58 25.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.68 1.34 1.10 1.10 0.85 0.70 64.65%

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