[KOTRA] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -7.44%
YoY- -9.47%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 259,008 207,236 138,508 158,272 188,052 172,708 135,572 11.38%
PBT 73,404 59,688 9,968 20,724 22,784 9,204 520 128.09%
Tax -444 -16 -52 -180 -92 0 0 -
NP 72,960 59,672 9,916 20,544 22,692 9,204 520 127.86%
-
NP to SH 72,960 59,672 9,916 20,544 22,692 9,204 520 127.86%
-
Tax Rate 0.60% 0.03% 0.52% 0.87% 0.40% 0.00% 0.00% -
Total Cost 186,048 147,564 128,592 137,728 165,360 163,504 135,052 5.48%
-
Net Worth 261,938 221,958 193,018 171,551 157,456 143,646 128,699 12.56%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 261,938 221,958 193,018 171,551 157,456 143,646 128,699 12.56%
NOSH 147,992 147,974 147,634 144,089 134,149 133,005 129,999 2.18%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 28.17% 28.79% 7.16% 12.98% 12.07% 5.33% 0.38% -
ROE 27.85% 26.88% 5.14% 11.98% 14.41% 6.41% 0.40% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 175.02 140.05 94.00 113.48 140.93 129.85 104.29 9.00%
EPS 49.32 40.32 6.72 14.72 17.00 6.92 0.40 123.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.50 1.31 1.23 1.18 1.08 0.99 10.16%
Adjusted Per Share Value based on latest NOSH - 144,089
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 174.75 139.82 93.45 106.78 126.87 116.52 91.47 11.38%
EPS 49.22 40.26 6.69 13.86 15.31 6.21 0.35 127.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7672 1.4975 1.3022 1.1574 1.0623 0.9691 0.8683 12.56%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 4.25 2.79 3.02 1.84 1.70 1.84 1.03 -
P/RPS 2.43 1.99 3.21 1.62 1.21 1.42 0.99 16.13%
P/EPS 8.62 6.92 44.87 12.49 10.00 26.59 257.50 -43.21%
EY 11.60 14.45 2.23 8.01 10.00 3.76 0.39 75.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.86 2.31 1.50 1.44 1.70 1.04 14.94%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 20/11/20 28/11/19 22/11/18 23/11/17 23/11/16 -
Price 5.46 2.82 3.34 2.05 1.73 1.75 1.19 -
P/RPS 3.12 2.01 3.55 1.81 1.23 1.35 1.14 18.26%
P/EPS 11.07 6.99 49.63 13.92 10.17 25.29 297.50 -42.20%
EY 9.03 14.30 2.01 7.19 9.83 3.95 0.34 72.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.88 2.55 1.67 1.47 1.62 1.20 17.00%

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
Post a Comment