[KOTRA] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 141.52%
YoY- -86.68%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 178,904 165,581 159,168 142,612 139,468 119,358 115,549 7.55%
PBT 13,666 13,954 6,532 378 2,842 -2,778 -3,716 -
Tax -100 0 0 0 0 0 0 -
NP 13,566 13,954 6,532 378 2,842 -2,778 -3,716 -
-
NP to SH 13,566 13,954 6,532 378 2,842 -2,778 -3,716 -
-
Tax Rate 0.73% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 165,337 151,626 152,636 142,233 136,625 122,137 119,265 5.59%
-
Net Worth 146,237 136,628 128,433 123,066 115,207 100,478 97,854 6.92%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 3,545 3,537 - - - - - -
Div Payout % 26.13% 25.35% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 146,237 136,628 128,433 123,066 115,207 100,478 97,854 6.92%
NOSH 133,601 132,648 132,405 135,237 132,422 124,047 123,866 1.26%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.58% 8.43% 4.10% 0.27% 2.04% -2.33% -3.22% -
ROE 9.28% 10.21% 5.09% 0.31% 2.47% -2.77% -3.80% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 134.57 124.83 120.21 105.45 105.32 96.22 93.29 6.29%
EPS 10.20 10.52 4.93 0.28 2.15 -2.24 -3.00 -
DPS 2.67 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.03 0.97 0.91 0.87 0.81 0.79 5.66%
Adjusted Per Share Value based on latest NOSH - 132,142
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 120.70 111.71 107.39 96.22 94.10 80.53 77.96 7.55%
EPS 9.15 9.41 4.41 0.26 1.92 -1.87 -2.51 -
DPS 2.39 2.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9866 0.9218 0.8665 0.8303 0.7773 0.6779 0.6602 6.92%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.78 1.38 1.06 1.11 0.90 0.55 0.60 -
P/RPS 1.32 1.11 0.88 1.05 0.85 0.57 0.64 12.81%
P/EPS 17.44 13.12 21.49 396.43 41.93 -24.55 -20.00 -
EY 5.73 7.62 4.65 0.25 2.39 -4.07 -5.00 -
DY 1.50 1.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.34 1.09 1.22 1.03 0.68 0.76 13.43%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 19/05/17 25/05/16 27/05/15 27/05/14 29/05/13 24/05/12 -
Price 1.63 1.58 1.01 1.10 1.17 0.57 0.55 -
P/RPS 1.21 1.27 0.84 1.04 1.11 0.59 0.59 12.71%
P/EPS 15.97 15.02 20.47 392.86 54.50 -25.45 -18.33 -
EY 6.26 6.66 4.88 0.25 1.83 -3.93 -5.45 -
DY 1.64 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.53 1.04 1.21 1.34 0.70 0.70 13.28%

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