[KOTRA] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 100.72%
YoY- 11.37%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 46,234 44,252 39,260 30,819 27,511 21,734 17,726 17.30%
PBT 5,327 5,968 3,247 3,943 4,003 3,107 3,464 7.42%
Tax -946 -20 0 505 -9 528 -197 29.85%
NP 4,381 5,948 3,247 4,448 3,994 3,635 3,267 5.00%
-
NP to SH 4,381 5,948 3,247 4,448 3,994 3,635 3,267 5.00%
-
Tax Rate 17.76% 0.34% 0.00% -12.81% 0.22% -16.99% 5.69% -
Total Cost 41,853 38,304 36,013 26,371 23,517 18,099 14,459 19.36%
-
Net Worth 86,295 80,248 67,815 59,494 51,516 46,928 44,984 11.45%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 1,406 1,406 - -
Div Payout % - - - - 35.21% 38.70% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 86,295 80,248 67,815 59,494 51,516 46,928 44,984 11.45%
NOSH 123,757 123,916 56,273 56,232 56,253 56,269 56,230 14.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.48% 13.44% 8.27% 14.43% 14.52% 16.72% 18.43% -
ROE 5.08% 7.41% 4.79% 7.48% 7.75% 7.75% 7.26% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 37.36 35.71 69.77 54.81 48.91 38.62 31.52 2.87%
EPS 3.54 4.80 5.77 7.91 7.10 6.46 5.81 -7.91%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.6973 0.6476 1.2051 1.058 0.9158 0.834 0.80 -2.26%
Adjusted Per Share Value based on latest NOSH - 56,221
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 31.19 29.86 26.49 20.79 18.56 14.66 11.96 17.30%
EPS 2.96 4.01 2.19 3.00 2.69 2.45 2.20 5.06%
DPS 0.00 0.00 0.00 0.00 0.95 0.95 0.00 -
NAPS 0.5822 0.5414 0.4575 0.4014 0.3476 0.3166 0.3035 11.45%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.49 0.85 0.68 0.60 0.60 0.59 0.57 -
P/RPS 1.31 2.38 0.97 1.09 1.23 1.53 1.81 -5.24%
P/EPS 13.84 17.71 11.79 7.59 8.45 9.13 9.81 5.89%
EY 7.22 5.65 8.49 13.18 11.83 10.95 10.19 -5.57%
DY 0.00 0.00 0.00 0.00 4.17 4.24 0.00 -
P/NAPS 0.70 1.31 0.56 0.57 0.66 0.71 0.71 -0.23%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 15/02/07 28/02/06 28/02/05 24/02/04 27/02/03 -
Price 0.42 0.66 0.72 0.61 0.59 0.61 0.56 -
P/RPS 1.12 1.85 1.03 1.11 1.21 1.58 1.78 -7.42%
P/EPS 11.86 13.75 12.48 7.71 8.31 9.44 9.64 3.51%
EY 8.43 7.27 8.01 12.97 12.03 10.59 10.38 -3.40%
DY 0.00 0.00 0.00 0.00 4.24 4.10 0.00 -
P/NAPS 0.60 1.02 0.60 0.58 0.64 0.73 0.70 -2.53%

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