[KOTRA] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 0.36%
YoY- 11.37%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 92,468 88,504 78,520 61,638 55,022 43,468 35,452 17.30%
PBT 10,654 11,936 6,494 7,886 8,006 6,214 6,928 7.42%
Tax -1,892 -40 0 1,010 -18 1,056 -394 29.85%
NP 8,762 11,896 6,494 8,896 7,988 7,270 6,534 5.00%
-
NP to SH 8,762 11,896 6,494 8,896 7,988 7,270 6,534 5.00%
-
Tax Rate 17.76% 0.34% 0.00% -12.81% 0.22% -16.99% 5.69% -
Total Cost 83,706 76,608 72,026 52,742 47,034 36,198 28,918 19.36%
-
Net Worth 86,295 80,248 67,815 59,494 51,516 46,928 44,984 11.45%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 2,812 2,813 - -
Div Payout % - - - - 35.21% 38.70% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 86,295 80,248 67,815 59,494 51,516 46,928 44,984 11.45%
NOSH 123,757 123,916 56,273 56,232 56,253 56,269 56,230 14.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.48% 13.44% 8.27% 14.43% 14.52% 16.72% 18.43% -
ROE 10.15% 14.82% 9.58% 14.95% 15.51% 15.49% 14.53% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 74.72 71.42 139.53 109.61 97.81 77.25 63.05 2.86%
EPS 7.08 9.60 11.54 15.82 14.20 12.92 11.62 -7.91%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 0.6973 0.6476 1.2051 1.058 0.9158 0.834 0.80 -2.26%
Adjusted Per Share Value based on latest NOSH - 56,221
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 62.39 59.71 52.98 41.59 37.12 29.33 23.92 17.30%
EPS 5.91 8.03 4.38 6.00 5.39 4.90 4.41 4.99%
DPS 0.00 0.00 0.00 0.00 1.90 1.90 0.00 -
NAPS 0.5822 0.5414 0.4575 0.4014 0.3476 0.3166 0.3035 11.45%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.49 0.85 0.68 0.60 0.60 0.59 0.57 -
P/RPS 0.66 1.19 0.49 0.55 0.61 0.76 0.90 -5.03%
P/EPS 6.92 8.85 5.89 3.79 4.23 4.57 4.91 5.88%
EY 14.45 11.29 16.97 26.37 23.67 21.90 20.39 -5.57%
DY 0.00 0.00 0.00 0.00 8.33 8.47 0.00 -
P/NAPS 0.70 1.31 0.56 0.57 0.66 0.71 0.71 -0.23%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 15/02/07 28/02/06 28/02/05 24/02/04 27/02/03 -
Price 0.42 0.66 0.72 0.61 0.59 0.61 0.56 -
P/RPS 0.56 0.92 0.52 0.56 0.60 0.79 0.89 -7.42%
P/EPS 5.93 6.88 6.24 3.86 4.15 4.72 4.82 3.51%
EY 16.86 14.55 16.03 25.93 24.07 21.18 20.75 -3.39%
DY 0.00 0.00 0.00 0.00 8.47 8.20 0.00 -
P/NAPS 0.60 1.02 0.60 0.58 0.64 0.73 0.70 -2.53%

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