[KOTRA] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 10.44%
YoY- 28.48%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 131,294 126,943 112,841 102,357 89,994 86,682 83,168 7.89%
PBT 3,829 1,178 -2,079 12,466 8,984 7,676 9,090 -13.40%
Tax -142 -56 -60 -745 139 523 510 -
NP 3,687 1,122 -2,139 11,721 9,123 8,199 9,600 -14.72%
-
NP to SH 3,687 1,122 -2,139 11,721 9,123 8,199 9,600 -14.72%
-
Tax Rate 3.71% 4.75% - 5.98% -1.55% -6.81% -5.61% -
Total Cost 127,607 125,821 114,980 90,636 80,871 78,483 73,568 9.60%
-
Net Worth 108,441 101,103 100,149 102,792 91,093 81,846 74,156 6.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 281 -
Div Payout % - - - - - - 2.93% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 108,441 101,103 100,149 102,792 91,093 81,846 74,156 6.53%
NOSH 127,577 123,296 123,641 123,846 123,785 123,709 56,239 14.61%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.81% 0.88% -1.90% 11.45% 10.14% 9.46% 11.54% -
ROE 3.40% 1.11% -2.14% 11.40% 10.01% 10.02% 12.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 102.91 102.96 91.26 82.65 72.70 70.07 147.88 -5.85%
EPS 2.89 0.91 -1.73 9.47 7.37 6.62 17.07 -25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.85 0.82 0.81 0.83 0.7359 0.6616 1.3186 -7.05%
Adjusted Per Share Value based on latest NOSH - 123,970
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 88.52 85.59 76.08 69.01 60.68 58.44 56.08 7.89%
EPS 2.49 0.76 -1.44 7.90 6.15 5.53 6.47 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.7312 0.6817 0.6753 0.6931 0.6142 0.5518 0.50 6.53%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.67 0.60 0.48 0.62 0.47 0.52 1.90 -
P/RPS 0.65 0.58 0.53 0.75 0.65 0.74 1.28 -10.67%
P/EPS 23.18 65.93 -27.75 6.55 6.38 7.85 11.13 12.99%
EY 4.31 1.52 -3.60 15.26 15.68 12.75 8.98 -11.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
P/NAPS 0.79 0.73 0.59 0.75 0.64 0.79 1.44 -9.51%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 25/08/11 27/08/10 26/08/09 25/08/08 23/08/07 -
Price 0.72 0.64 0.50 0.63 0.53 0.60 0.73 -
P/RPS 0.70 0.62 0.55 0.76 0.73 0.86 0.49 6.11%
P/EPS 24.91 70.33 -28.90 6.66 7.19 9.05 4.28 34.08%
EY 4.01 1.42 -3.46 15.02 13.91 11.05 23.38 -25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
P/NAPS 0.85 0.78 0.62 0.76 0.72 0.91 0.55 7.51%

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