[KOTRA] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 229.98%
YoY- -27.0%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 94,066 92,468 88,504 78,520 61,638 55,022 43,468 13.71%
PBT 11,542 10,654 11,936 6,494 7,886 8,006 6,214 10.86%
Tax 96 -1,892 -40 0 1,010 -18 1,056 -32.92%
NP 11,638 8,762 11,896 6,494 8,896 7,988 7,270 8.14%
-
NP to SH 11,638 8,762 11,896 6,494 8,896 7,988 7,270 8.14%
-
Tax Rate -0.83% 17.76% 0.34% 0.00% -12.81% 0.22% -16.99% -
Total Cost 82,428 83,706 76,608 72,026 52,742 47,034 36,198 14.68%
-
Net Worth 96,954 86,295 80,248 67,815 59,494 51,516 46,928 12.84%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 2,812 2,813 -
Div Payout % - - - - - 35.21% 38.70% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 96,954 86,295 80,248 67,815 59,494 51,516 46,928 12.84%
NOSH 123,808 123,757 123,916 56,273 56,232 56,253 56,269 14.03%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.37% 9.48% 13.44% 8.27% 14.43% 14.52% 16.72% -
ROE 12.00% 10.15% 14.82% 9.58% 14.95% 15.51% 15.49% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 75.98 74.72 71.42 139.53 109.61 97.81 77.25 -0.27%
EPS 9.40 7.08 9.60 11.54 15.82 14.20 12.92 -5.15%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 0.7831 0.6973 0.6476 1.2051 1.058 0.9158 0.834 -1.04%
Adjusted Per Share Value based on latest NOSH - 56,224
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 63.46 62.39 59.71 52.98 41.59 37.12 29.33 13.71%
EPS 7.85 5.91 8.03 4.38 6.00 5.39 4.90 8.16%
DPS 0.00 0.00 0.00 0.00 0.00 1.90 1.90 -
NAPS 0.6541 0.5822 0.5414 0.4575 0.4014 0.3476 0.3166 12.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.63 0.49 0.85 0.68 0.60 0.60 0.59 -
P/RPS 0.83 0.66 1.19 0.49 0.55 0.61 0.76 1.47%
P/EPS 6.70 6.92 8.85 5.89 3.79 4.23 4.57 6.57%
EY 14.92 14.45 11.29 16.97 26.37 23.67 21.90 -6.19%
DY 0.00 0.00 0.00 0.00 0.00 8.33 8.47 -
P/NAPS 0.80 0.70 1.31 0.56 0.57 0.66 0.71 2.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 26/02/09 28/02/08 15/02/07 28/02/06 28/02/05 24/02/04 -
Price 0.69 0.42 0.66 0.72 0.61 0.59 0.61 -
P/RPS 0.91 0.56 0.92 0.52 0.56 0.60 0.79 2.38%
P/EPS 7.34 5.93 6.88 6.24 3.86 4.15 4.72 7.62%
EY 13.62 16.86 14.55 16.03 25.93 24.07 21.18 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 8.47 8.20 -
P/NAPS 0.88 0.60 1.02 0.60 0.58 0.64 0.73 3.16%

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