[KOTRA] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 18.82%
YoY- 632.17%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 172,550 178,476 166,368 160,230 145,174 147,371 131,294 4.65%
PBT 21,364 15,903 12,524 7,865 1,178 5,765 3,829 33.16%
Tax 831 -154 -127 -104 -118 -105 -142 -
NP 22,195 15,749 12,397 7,761 1,060 5,660 3,687 34.85%
-
NP to SH 22,195 15,749 12,397 7,761 1,060 5,660 3,687 34.85%
-
Tax Rate -3.89% 0.97% 1.01% 1.32% 10.02% 1.82% 3.71% -
Total Cost 150,355 162,727 153,971 152,469 144,114 141,711 127,607 2.77%
-
Net Worth 167,230 152,884 142,021 130,892 121,900 118,983 108,441 7.48%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,180 2,658 2,654 - - - - -
Div Payout % 18.84% 16.88% 21.41% - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 167,230 152,884 142,021 130,892 121,900 118,983 108,441 7.48%
NOSH 143,961 133,601 132,730 132,214 132,499 132,204 127,577 2.03%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.86% 8.82% 7.45% 4.84% 0.73% 3.84% 2.81% -
ROE 13.27% 10.30% 8.73% 5.93% 0.87% 4.76% 3.40% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 123.82 134.25 125.34 121.19 109.57 111.47 102.91 3.12%
EPS 15.93 11.85 9.34 5.87 0.80 4.29 2.89 32.89%
DPS 3.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.15 1.07 0.99 0.92 0.90 0.85 5.91%
Adjusted Per Share Value based on latest NOSH - 131,889
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 116.42 120.41 112.24 108.10 97.95 99.43 88.58 4.65%
EPS 14.97 10.63 8.36 5.24 0.72 3.82 2.49 34.82%
DPS 2.82 1.79 1.79 0.00 0.00 0.00 0.00 -
NAPS 1.1283 1.0315 0.9582 0.8831 0.8224 0.8028 0.7316 7.48%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.76 1.82 2.08 1.04 1.13 1.40 0.67 -
P/RPS 1.42 1.36 1.66 0.86 1.03 1.26 0.65 13.90%
P/EPS 11.05 15.36 22.27 17.72 141.25 32.70 23.18 -11.61%
EY 9.05 6.51 4.49 5.64 0.71 3.06 4.31 13.15%
DY 1.70 1.10 0.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.58 1.94 1.05 1.23 1.56 0.79 10.89%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 21/08/18 23/08/17 29/08/16 27/08/15 27/08/14 28/08/13 -
Price 1.78 1.70 2.00 1.08 1.01 1.51 0.72 -
P/RPS 1.44 1.27 1.60 0.89 0.92 1.35 0.70 12.76%
P/EPS 11.18 14.35 21.41 18.40 126.25 35.27 24.91 -12.49%
EY 8.95 6.97 4.67 5.44 0.79 2.84 4.01 14.31%
DY 1.69 1.18 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.48 1.87 1.09 1.10 1.68 0.85 9.67%

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