[KOTRA] QoQ TTM Result on 31-Dec-2022 [#2]

Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 3.83%
YoY- 42.98%
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 230,756 242,199 235,166 231,014 221,580 207,917 202,625 9.04%
PBT 61,621 66,076 64,941 64,353 61,708 58,279 60,231 1.53%
Tax -967 -842 3,441 3,571 3,709 3,816 -1,933 -36.95%
NP 60,654 65,234 68,382 67,924 65,417 62,095 58,298 2.67%
-
NP to SH 60,654 65,234 68,382 67,924 65,417 62,095 58,298 2.67%
-
Tax Rate 1.57% 1.27% -5.30% -5.55% -6.01% -6.55% 3.21% -
Total Cost 170,102 176,965 166,784 163,090 156,163 145,822 144,327 11.56%
-
Net Worth 286,211 270,841 257,516 254,539 261,938 244,153 227,876 16.39%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 37,738 37,738 14,798 14,798 14,057 14,057 14,057 93.04%
Div Payout % 62.22% 57.85% 21.64% 21.79% 21.49% 22.64% 24.11% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 286,211 270,841 257,516 254,539 261,938 244,153 227,876 16.39%
NOSH 148,314 148,064 148,024 147,992 147,992 147,974 147,974 0.15%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 26.28% 26.93% 29.08% 29.40% 29.52% 29.87% 28.77% -
ROE 21.19% 24.09% 26.55% 26.69% 24.97% 25.43% 25.58% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 155.61 163.65 158.90 156.10 149.73 140.51 136.93 8.89%
EPS 40.90 44.08 46.20 45.90 44.20 41.96 39.40 2.51%
DPS 25.50 25.50 10.00 10.00 9.50 9.50 9.50 93.02%
NAPS 1.93 1.83 1.74 1.72 1.77 1.65 1.54 16.22%
Adjusted Per Share Value based on latest NOSH - 147,992
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 155.59 163.30 158.56 155.76 149.40 140.19 136.62 9.04%
EPS 40.90 43.98 46.11 45.80 44.11 41.87 39.31 2.67%
DPS 25.45 25.45 9.98 9.98 9.48 9.48 9.48 93.04%
NAPS 1.9298 1.8261 1.7363 1.7162 1.7661 1.6462 1.5364 16.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 5.50 5.12 5.55 6.60 4.25 4.00 4.35 -
P/RPS 3.53 3.13 3.49 4.23 2.84 2.85 3.18 7.20%
P/EPS 13.45 11.62 12.01 14.38 9.61 9.53 11.04 14.05%
EY 7.44 8.61 8.33 6.95 10.40 10.49 9.06 -12.29%
DY 4.64 4.98 1.80 1.52 2.24 2.38 2.18 65.38%
P/NAPS 2.85 2.80 3.19 3.84 2.40 2.42 2.82 0.70%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 23/08/23 26/05/23 24/02/23 29/11/22 29/08/22 30/05/22 -
Price 5.02 5.45 5.60 6.35 5.46 4.09 4.28 -
P/RPS 3.23 3.33 3.52 4.07 3.65 2.91 3.13 2.11%
P/EPS 12.27 12.36 12.12 13.83 12.35 9.75 10.86 8.47%
EY 8.15 8.09 8.25 7.23 8.10 10.26 9.21 -7.82%
DY 5.08 4.68 1.79 1.57 1.74 2.32 2.22 73.56%
P/NAPS 2.60 2.98 3.22 3.69 3.08 2.48 2.78 -4.36%

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