[KOTRA] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -1.51%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 88,160 88,214 83,168 80,798 77,340 71,548 68,899 17.80%
PBT 11,811 11,577 9,090 8,547 8,634 7,664 9,330 16.97%
Tax 490 502 510 106 152 599 657 -17.71%
NP 12,301 12,079 9,600 8,653 8,786 8,263 9,987 14.86%
-
NP to SH 12,301 12,079 9,600 8,653 8,786 8,263 9,987 14.86%
-
Tax Rate -4.15% -4.34% -5.61% -1.24% -1.76% -7.82% -7.04% -
Total Cost 75,859 76,135 73,568 72,145 68,554 63,285 58,912 18.30%
-
Net Worth 79,996 77,171 74,179 69,877 67,756 65,933 64,771 15.06%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 281 281 281 - - - - -
Div Payout % 2.29% 2.33% 2.93% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 79,996 77,171 74,179 69,877 67,756 65,933 64,771 15.06%
NOSH 123,526 123,791 56,256 56,302 56,224 56,551 56,225 68.75%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.95% 13.69% 11.54% 10.71% 11.36% 11.55% 14.50% -
ROE 15.38% 15.65% 12.94% 12.38% 12.97% 12.53% 15.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 71.37 71.26 147.84 143.51 137.56 126.52 122.54 -30.18%
EPS 9.96 9.76 17.06 15.37 15.63 14.61 17.76 -31.92%
DPS 0.23 0.23 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.6476 0.6234 1.3186 1.2411 1.2051 1.1659 1.152 -31.81%
Adjusted Per Share Value based on latest NOSH - 56,302
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.48 59.52 56.11 54.51 52.18 48.27 46.48 17.81%
EPS 8.30 8.15 6.48 5.84 5.93 5.57 6.74 14.84%
DPS 0.19 0.19 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.5397 0.5207 0.5005 0.4714 0.4571 0.4448 0.437 15.06%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.85 0.79 1.90 0.75 0.68 0.63 0.59 -
P/RPS 1.19 1.11 1.29 0.52 0.49 0.50 0.48 82.87%
P/EPS 8.54 8.10 11.13 4.88 4.35 4.31 3.32 87.41%
EY 11.72 12.35 8.98 20.49 22.98 23.19 30.11 -46.59%
DY 0.27 0.29 0.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.27 1.44 0.60 0.56 0.54 0.51 87.23%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 13/11/07 23/08/07 18/05/07 15/02/07 28/11/06 28/08/06 -
Price 0.66 0.88 0.73 1.65 0.72 0.66 0.57 -
P/RPS 0.92 1.23 0.49 1.15 0.52 0.52 0.47 56.28%
P/EPS 6.63 9.02 4.28 10.74 4.61 4.52 3.21 61.96%
EY 15.09 11.09 23.38 9.31 21.70 22.14 31.16 -38.25%
DY 0.35 0.26 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.41 0.55 1.33 0.60 0.57 0.49 62.81%

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