[KOTRA] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -4.64%
YoY- -48.32%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 90,793 93,011 89,994 86,858 88,664 83,688 86,682 3.12%
PBT 9,428 11,401 8,984 6,792 7,035 6,369 7,676 14.64%
Tax 1,133 -106 139 -468 -403 257 523 67.18%
NP 10,561 11,295 9,123 6,324 6,632 6,626 8,199 18.33%
-
NP to SH 10,561 11,295 9,123 6,324 6,632 6,626 8,199 18.33%
-
Tax Rate -12.02% 0.93% -1.55% 6.89% 5.73% -4.04% -6.81% -
Total Cost 80,232 81,716 80,871 80,534 82,032 77,062 78,483 1.47%
-
Net Worth 96,768 94,803 91,005 88,178 86,308 83,261 83,928 9.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 96,768 94,803 91,005 88,178 86,308 83,261 83,928 9.92%
NOSH 123,571 123,958 123,665 124,090 123,775 123,716 126,857 -1.72%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.63% 12.14% 10.14% 7.28% 7.48% 7.92% 9.46% -
ROE 10.91% 11.91% 10.02% 7.17% 7.68% 7.96% 9.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 73.47 75.03 72.77 70.00 71.63 67.64 68.33 4.94%
EPS 8.55 9.11 7.38 5.10 5.36 5.36 6.46 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7831 0.7648 0.7359 0.7106 0.6973 0.673 0.6616 11.86%
Adjusted Per Share Value based on latest NOSH - 124,090
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 61.22 62.71 60.68 58.56 59.78 56.43 58.44 3.13%
EPS 7.12 7.62 6.15 4.26 4.47 4.47 5.53 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6525 0.6392 0.6136 0.5945 0.5819 0.5614 0.5659 9.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.63 0.54 0.47 0.43 0.49 0.45 0.52 -
P/RPS 0.86 0.72 0.65 0.61 0.68 0.67 0.76 8.56%
P/EPS 7.37 5.93 6.37 8.44 9.15 8.40 8.05 -5.69%
EY 13.57 16.87 15.70 11.85 10.93 11.90 12.43 6.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.71 0.64 0.61 0.70 0.67 0.79 0.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 25/11/09 26/08/09 28/05/09 26/02/09 19/11/08 25/08/08 -
Price 0.69 0.58 0.53 0.49 0.42 0.40 0.60 -
P/RPS 0.94 0.77 0.73 0.70 0.59 0.59 0.88 4.48%
P/EPS 8.07 6.37 7.18 9.61 7.84 7.47 9.28 -8.87%
EY 12.39 15.71 13.92 10.40 12.76 13.39 10.77 9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.76 0.72 0.69 0.60 0.59 0.91 -2.20%

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