[KOTRA] YoY Annual (Unaudited) Result on 30-Jun-2018 [#4]

Stock

[KOTRA] KOTRA INDUSTRIES BHD

Announcement Date

21-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

YoY- 27.04%

Quarter Report

KIB-Quarterly Reports - 201806.pdf

Latest QR

Upcoming QR

KOTRA's Result

KOTRA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annual (Unaudited) Result
Revenue	159,622	171,727	172,550	178,476	166,368	160,230	145,174	1.59%
YoY %	-7.05%	-0.48%	-3.32%	7.28%	3.83%	10.37%	-	-
Horiz. %	109.95%	118.29%	118.86%	122.94%	114.60%	110.37%	100.00%	-
PBT	26,273	25,926	21,364	15,903	12,524	7,865	1,178	67.69%
YoY %	1.34%	21.35%	34.34%	26.98%	59.24%	567.66%	-	-
Horiz. %	2,230.31%	2,200.85%	1,813.58%	1,350.00%	1,063.16%	667.66%	100.00%	-
Tax	-1,883	3,631	831	-154	-127	-104	-118	58.60%
YoY %	-151.86%	336.94%	639.61%	-21.26%	-22.12%	11.86%	-	-
Horiz. %	1,595.76%	-3,077.12%	-704.24%	130.51%	107.63%	88.14%	100.00%	-
NP	24,390	29,557	22,195	15,749	12,397	7,761	1,060	68.56%
YoY %	-17.48%	33.17%	40.93%	27.04%	59.73%	632.17%	-	-
Horiz. %	2,300.94%	2,788.40%	2,093.87%	1,485.75%	1,169.53%	732.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,390	29,557	22,195	15,749	12,397	7,761	1,060	68.56%
YoY %	-17.48%	33.17%	40.93%	27.04%	59.73%	632.17%	-	-
Horiz. %	2,300.94%	2,788.40%	2,093.87%	1,485.75%	1,169.53%	732.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.17%	-14.01%	-3.89%	0.97%	1.01%	1.32%	10.02%	-
YoY %	151.18%	-260.15%	-501.03%	-3.96%	-23.48%	-86.83%	-	-
Horiz. %	71.56%	-139.82%	-38.82%	9.68%	10.08%	13.17%	100.00%	-
Total Cost	135,232	142,170	150,355	162,727	153,971	152,469	144,114	-1.05%
YoY %	-4.88%	-5.44%	-7.60%	5.69%	0.99%	5.80%	-	-
Horiz. %	93.84%	98.65%	104.33%	112.92%	106.84%	105.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,568	189,587	167,230	152,884	142,021	130,892	121,900	9.17%
YoY %	8.96%	13.37%	9.38%	7.65%	8.50%	7.38%	-	-
Horiz. %	169.46%	155.53%	137.19%	125.42%	116.51%	107.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	2,950	6,512	4,180	2,658	2,654	-	-	-
YoY %	-54.70%	55.79%	57.26%	0.15%	0.00%	-	-	-
Horiz. %	111.15%	245.37%	157.50%	100.15%	100.00%	-	-	-
Div Payout %	12.10%	22.03%	18.84%	16.88%	21.41%	-	-	-
YoY %	-45.07%	16.93%	11.61%	-21.16%	0.00%	-	-	-
Horiz. %	56.52%	102.90%	88.00%	78.84%	100.00%	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	206,568	189,587	167,230	152,884	142,021	130,892	121,900	9.17%
YoY %	8.96%	13.37%	9.38%	7.65%	8.50%	7.38%	-	-
Horiz. %	169.46%	155.53%	137.19%	125.42%	116.51%	107.38%	100.00%	-
NOSH	147,944	145,470	143,961	133,601	132,730	132,214	132,499	1.85%
YoY %	1.70%	1.05%	7.75%	0.66%	0.39%	-0.22%	-	-
Horiz. %	111.66%	109.79%	108.65%	100.83%	100.17%	99.78%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	15.28%	17.21%	12.86%	8.82%	7.45%	4.84%	0.73%	-
YoY %	-11.21%	33.83%	45.80%	18.39%	53.93%	563.01%	-	-
Horiz. %	2,093.15%	2,357.53%	1,761.64%	1,208.22%	1,020.55%	663.01%	100.00%	-
ROE	11.81%	15.59%	13.27%	10.30%	8.73%	5.93%	0.87%	-
YoY %	-24.25%	17.48%	28.83%	17.98%	47.22%	581.61%	-	-
Horiz. %	1,357.47%	1,791.95%	1,525.29%	1,183.91%	1,003.45%	681.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	108.18	118.66	123.82	134.25	125.34	121.19	109.57	-0.21%
YoY %	-8.83%	-4.17%	-7.77%	7.11%	3.42%	10.61%	-	-
Horiz. %	98.73%	108.30%	113.01%	122.52%	114.39%	110.61%	100.00%	-
EPS	16.53	20.42	15.93	11.85	9.34	5.87	0.80	65.57%
YoY %	-19.05%	28.19%	34.43%	26.87%	59.11%	633.75%	-	-
Horiz. %	2,066.25%	2,552.50%	1,991.25%	1,481.25%	1,167.50%	733.75%	100.00%	-
DPS	2.00	4.50	3.00	2.00	2.00	0.00	0.00	-
YoY %	-55.56%	50.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	225.00%	150.00%	100.00%	100.00%	-	-	-
NAPS	1.40	1.31	1.20	1.15	1.07	0.99	0.92	7.24%
YoY %	6.87%	9.17%	4.35%	7.48%	8.08%	7.61%	-	-
Horiz. %	152.17%	142.39%	130.43%	125.00%	116.30%	107.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 133,601
RPS	107.69	115.86	116.42	120.41	112.24	108.10	97.95	1.59%
YoY %	-7.05%	-0.48%	-3.31%	7.28%	3.83%	10.36%	-	-
Horiz. %	109.94%	118.28%	118.86%	122.93%	114.59%	110.36%	100.00%	-
EPS	16.46	19.94	14.97	10.63	8.36	5.24	0.72	68.38%
YoY %	-17.45%	33.20%	40.83%	27.15%	59.54%	627.78%	-	-
Horiz. %	2,286.11%	2,769.44%	2,079.17%	1,476.39%	1,161.11%	727.78%	100.00%	-
DPS	1.99	4.39	2.82	1.79	1.79	0.00	0.00	-
YoY %	-54.67%	55.67%	57.54%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.17%	245.25%	157.54%	100.00%	100.00%	-	-	-
NAPS	1.3937	1.2791	1.1283	1.0315	0.9582	0.8831	0.8224	9.18%
YoY %	8.96%	13.37%	9.38%	7.65%	8.50%	7.38%	-	-
Horiz. %	169.47%	155.53%	137.20%	125.43%	116.51%	107.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.37	2.91	1.76	1.82	2.08	1.04	1.13	-
P/RPS	2.19	2.45	1.42	1.36	1.66	0.86	1.03	13.38%
YoY %	-10.61%	72.54%	4.41%	-18.07%	93.02%	-16.50%	-	-
Horiz. %	212.62%	237.86%	137.86%	132.04%	161.17%	83.50%	100.00%	-
P/EPS	14.34	14.25	11.05	15.36	22.27	17.72	141.25	-31.67%
YoY %	0.63%	28.96%	-28.06%	-31.03%	25.68%	-87.45%	-	-
Horiz. %	10.15%	10.09%	7.82%	10.87%	15.77%	12.55%	100.00%	-
EY	6.97	7.02	9.05	6.51	4.49	5.64	0.71	46.27%
YoY %	-0.71%	-22.43%	39.02%	44.99%	-20.39%	694.37%	-	-
Horiz. %	981.69%	988.73%	1,274.65%	916.90%	632.39%	794.37%	100.00%	-
DY	0.84	1.55	1.70	1.10	0.96	0.00	0.00	-
YoY %	-45.81%	-8.82%	54.55%	14.58%	0.00%	0.00%	-	-
Horiz. %	87.50%	161.46%	177.08%	114.58%	100.00%	-	-	-
P/NAPS	1.69	2.22	1.47	1.58	1.94	1.05	1.23	5.43%
YoY %	-23.87%	51.02%	-6.96%	-18.56%	84.76%	-14.63%	-	-
Horiz. %	137.40%	180.49%	119.51%	128.46%	157.72%	85.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	02/09/21	14/08/20	22/08/19	21/08/18	23/08/17	29/08/16	27/08/15	-
Price	3.02	3.05	1.78	1.70	2.00	1.08	1.01	-
P/RPS	2.79	2.57	1.44	1.27	1.60	0.89	0.92	20.28%
YoY %	8.56%	78.47%	13.39%	-20.63%	79.78%	-3.26%	-	-
Horiz. %	303.26%	279.35%	156.52%	138.04%	173.91%	96.74%	100.00%	-
P/EPS	18.27	14.93	11.18	14.35	21.41	18.40	126.25	-27.52%
YoY %	22.37%	33.54%	-22.09%	-32.98%	16.36%	-85.43%	-	-
Horiz. %	14.47%	11.83%	8.86%	11.37%	16.96%	14.57%	100.00%	-
EY	5.47	6.70	8.95	6.97	4.67	5.44	0.79	38.01%
YoY %	-18.36%	-25.14%	28.41%	49.25%	-14.15%	588.61%	-	-
Horiz. %	692.41%	848.10%	1,132.91%	882.28%	591.14%	688.61%	100.00%	-
DY	0.66	1.48	1.69	1.18	1.00	0.00	0.00	-
YoY %	-55.41%	-12.43%	43.22%	18.00%	0.00%	0.00%	-	-
Horiz. %	66.00%	148.00%	169.00%	118.00%	100.00%	-	-	-
P/NAPS	2.16	2.33	1.48	1.48	1.87	1.09	1.10	11.89%
YoY %	-7.30%	57.43%	0.00%	-20.86%	71.56%	-0.91%	-	-
Horiz. %	196.36%	211.82%	134.55%	134.55%	170.00%	99.09%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos