[KOTRA] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 273.24%
YoY- -81.27%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 178,476 166,368 160,230 145,174 147,371 131,294 126,943 5.84%
PBT 15,903 12,524 7,865 1,178 5,765 3,829 1,178 54.27%
Tax -154 -127 -104 -118 -105 -142 -56 18.35%
NP 15,749 12,397 7,761 1,060 5,660 3,687 1,122 55.28%
-
NP to SH 15,749 12,397 7,761 1,060 5,660 3,687 1,122 55.28%
-
Tax Rate 0.97% 1.01% 1.32% 10.02% 1.82% 3.71% 4.75% -
Total Cost 162,727 153,971 152,469 144,114 141,711 127,607 125,821 4.37%
-
Net Worth 152,884 142,021 130,892 121,900 118,983 108,441 101,103 7.13%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,658 2,654 - - - - - -
Div Payout % 16.88% 21.41% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 152,884 142,021 130,892 121,900 118,983 108,441 101,103 7.13%
NOSH 133,601 132,730 132,214 132,499 132,204 127,577 123,296 1.34%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.82% 7.45% 4.84% 0.73% 3.84% 2.81% 0.88% -
ROE 10.30% 8.73% 5.93% 0.87% 4.76% 3.40% 1.11% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 134.25 125.34 121.19 109.57 111.47 102.91 102.96 4.51%
EPS 11.85 9.34 5.87 0.80 4.29 2.89 0.91 53.35%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.07 0.99 0.92 0.90 0.85 0.82 5.79%
Adjusted Per Share Value based on latest NOSH - 131,525
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 120.41 112.24 108.10 97.95 99.43 88.58 85.65 5.83%
EPS 10.63 8.36 5.24 0.72 3.82 2.49 0.76 55.19%
DPS 1.79 1.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0315 0.9582 0.8831 0.8224 0.8028 0.7316 0.6821 7.13%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.82 2.08 1.04 1.13 1.40 0.67 0.60 -
P/RPS 1.36 1.66 0.86 1.03 1.26 0.65 0.58 15.25%
P/EPS 15.36 22.27 17.72 141.25 32.70 23.18 65.93 -21.54%
EY 6.51 4.49 5.64 0.71 3.06 4.31 1.52 27.42%
DY 1.10 0.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.94 1.05 1.23 1.56 0.79 0.73 13.72%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 21/08/18 23/08/17 29/08/16 27/08/15 27/08/14 28/08/13 29/08/12 -
Price 1.70 2.00 1.08 1.01 1.51 0.72 0.64 -
P/RPS 1.27 1.60 0.89 0.92 1.35 0.70 0.62 12.68%
P/EPS 14.35 21.41 18.40 126.25 35.27 24.91 70.33 -23.26%
EY 6.97 4.67 5.44 0.79 2.84 4.01 1.42 30.34%
DY 1.18 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.87 1.09 1.10 1.68 0.85 0.78 11.26%

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