[KOTRA] YoY Cumulative 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- 4424.62%
YoY- 39.28%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 88,457 92,019 89,619 78,966 77,117 71,559 61,373 6.27%
PBT 14,122 10,571 6,553 5,882 4,223 -456 -3,329 -
Tax -87 -68 -44 0 0 0 0 -
NP 14,035 10,503 6,509 5,882 4,223 -456 -3,329 -
-
NP to SH 14,035 10,503 6,509 5,882 4,223 -456 -3,329 -
-
Tax Rate 0.62% 0.64% 0.67% 0.00% 0.00% - - -
Total Cost 74,422 81,516 83,110 73,084 72,894 72,015 64,702 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 55 41 26 26 - - - -
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 8.02% 6.56% 4.37% 4.27% 3.32% -0.38% -3.07% -
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 63.19 66.06 67.41 59.61 58.25 53.36 46.46 5.25%
EPS 10.03 7.54 4.90 4.44 3.19 -0.34 -2.52 -
DPS 0.04 0.03 0.02 0.02 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 59.68 62.08 60.46 53.28 52.03 48.28 41.41 6.27%
EPS 9.47 7.09 4.39 3.97 2.85 -0.31 -2.25 -
DPS 0.04 0.03 0.02 0.02 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 2.98 2.57 2.67 1.86 1.84 2.17 1.94 7.41%
P/EPS 18.75 22.55 36.76 25.00 33.54 -341.18 -35.71 -
EY 5.33 4.44 2.72 4.00 2.98 -0.29 -2.80 -
DY 0.02 0.02 0.01 0.02 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 3.09 2.62 2.52 1.93 1.80 2.38 1.94 8.06%
P/EPS 19.45 22.94 34.72 25.90 32.92 -373.53 -35.71 -
EY 5.14 4.36 2.88 3.86 3.04 -0.27 -2.80 -
DY 0.02 0.02 0.01 0.02 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