[KOTRA] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
08-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 2162.31%
YoY- 39.28%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 176,914 184,038 179,238 157,932 154,234 143,118 122,746 6.27%
PBT 28,244 21,142 13,106 11,764 8,446 -912 -6,658 -
Tax -174 -136 -88 0 0 0 0 -
NP 28,070 21,006 13,018 11,764 8,446 -912 -6,658 -
-
NP to SH 28,070 21,006 13,018 11,764 8,446 -912 -6,658 -
-
Tax Rate 0.62% 0.64% 0.67% 0.00% 0.00% - - -
Total Cost 148,844 163,032 166,220 146,168 145,788 144,030 129,404 2.35%
-
Net Worth 174,995 160,184 148,896 137,776 127,087 120,705 108,324 8.31%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 111 83 53 52 - - - -
Div Payout % 0.40% 0.40% 0.41% 0.45% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 174,995 160,184 148,896 137,776 127,087 120,705 108,324 8.31%
NOSH 144,945 143,722 133,601 132,477 132,382 134,117 132,103 1.55%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 15.87% 11.41% 7.26% 7.45% 5.48% -0.64% -5.42% -
ROE 16.04% 13.11% 8.74% 8.54% 6.65% -0.76% -6.15% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 126.37 132.12 134.82 119.21 116.51 106.71 92.92 5.25%
EPS 20.06 15.08 9.80 8.88 6.38 -0.68 -5.04 -
DPS 0.08 0.06 0.04 0.04 0.00 0.00 0.00 -
NAPS 1.25 1.15 1.12 1.04 0.96 0.90 0.82 7.27%
Adjusted Per Share Value based on latest NOSH - 132,534
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 119.36 124.17 120.93 106.55 104.06 96.56 82.81 6.27%
EPS 18.94 14.17 8.78 7.94 5.70 -0.62 -4.49 -
DPS 0.08 0.06 0.04 0.04 0.00 0.00 0.00 -
NAPS 1.1807 1.0807 1.0046 0.9295 0.8574 0.8144 0.7308 8.31%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.88 1.70 1.80 1.11 1.07 1.16 0.90 -
P/RPS 1.49 1.29 1.34 0.93 0.92 1.09 0.97 7.41%
P/EPS 9.38 11.27 18.38 12.50 16.77 -170.59 -17.86 -
EY 10.67 8.87 5.44 8.00 5.96 -0.59 -5.60 -
DY 0.04 0.04 0.02 0.04 0.00 0.00 0.00 -
P/NAPS 1.50 1.48 1.61 1.07 1.11 1.29 1.10 5.30%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 05/02/20 19/02/19 13/02/18 08/02/17 25/02/16 16/02/15 26/02/14 -
Price 1.95 1.73 1.70 1.15 1.05 1.27 0.90 -
P/RPS 1.54 1.31 1.26 0.96 0.90 1.19 0.97 8.00%
P/EPS 9.73 11.47 17.36 12.95 16.46 -186.76 -17.86 -
EY 10.28 8.72 5.76 7.72 6.08 -0.54 -5.60 -
DY 0.04 0.03 0.02 0.03 0.00 0.00 0.00 -
P/NAPS 1.56 1.50 1.52 1.11 1.09 1.41 1.10 5.99%

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