[KOTRA] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 18.62%
YoY- 113.64%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 179,952 176,997 178,904 165,581 159,168 142,612 139,468 4.33%
PBT 29,002 21,041 13,666 13,954 6,532 378 2,842 47.22%
Tax -133 -148 -100 0 0 0 0 -
NP 28,869 20,893 13,566 13,954 6,532 378 2,842 47.11%
-
NP to SH 28,869 20,893 13,566 13,954 6,532 378 2,842 47.11%
-
Tax Rate 0.46% 0.70% 0.73% 0.00% 0.00% 0.00% 0.00% -
Total Cost 151,082 156,104 165,337 151,626 152,636 142,233 136,625 1.68%
-
Net Worth 180,896 160,246 146,237 136,628 128,433 123,066 115,207 7.80%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 77 5,573 3,545 3,537 - - - -
Div Payout % 0.27% 26.68% 26.13% 25.35% - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 180,896 160,246 146,237 136,628 128,433 123,066 115,207 7.80%
NOSH 145,272 143,889 133,601 132,648 132,405 135,237 132,422 1.55%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 16.04% 11.80% 7.58% 8.43% 4.10% 0.27% 2.04% -
ROE 15.96% 13.04% 9.28% 10.21% 5.09% 0.31% 2.47% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 124.35 127.02 134.57 124.83 120.21 105.45 105.32 2.80%
EPS 19.95 15.00 10.20 10.52 4.93 0.28 2.15 44.91%
DPS 0.05 4.00 2.67 2.67 0.00 0.00 0.00 -
NAPS 1.25 1.15 1.10 1.03 0.97 0.91 0.87 6.22%
Adjusted Per Share Value based on latest NOSH - 132,485
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 121.41 119.42 120.70 111.71 107.39 96.22 94.10 4.33%
EPS 19.48 14.10 9.15 9.41 4.41 0.26 1.92 47.08%
DPS 0.05 3.76 2.39 2.39 0.00 0.00 0.00 -
NAPS 1.2205 1.0811 0.9866 0.9218 0.8665 0.8303 0.7773 7.80%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.85 1.69 1.78 1.38 1.06 1.11 0.90 -
P/RPS 1.49 1.33 1.32 1.11 0.88 1.05 0.85 9.79%
P/EPS 9.27 11.27 17.44 13.12 21.49 396.43 41.93 -22.22%
EY 10.78 8.87 5.73 7.62 4.65 0.25 2.39 28.51%
DY 0.03 2.37 1.50 1.93 0.00 0.00 0.00 -
P/NAPS 1.48 1.47 1.62 1.34 1.09 1.22 1.03 6.22%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 17/05/19 14/05/18 19/05/17 25/05/16 27/05/15 27/05/14 -
Price 2.28 1.71 1.63 1.58 1.01 1.10 1.17 -
P/RPS 1.83 1.35 1.21 1.27 0.84 1.04 1.11 8.68%
P/EPS 11.43 11.40 15.97 15.02 20.47 392.86 54.50 -22.90%
EY 8.75 8.77 6.26 6.66 4.88 0.25 1.83 29.76%
DY 0.02 2.34 1.64 1.69 0.00 0.00 0.00 -
P/NAPS 1.82 1.49 1.48 1.53 1.04 1.21 1.34 5.23%

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