[KOTRA] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 85.14%
YoY- 61.36%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 103,906 72,805 88,457 92,019 89,619 78,966 77,117 5.09%
PBT 28,831 5,725 14,122 10,571 6,553 5,882 4,223 37.69%
Tax -9 -20 -87 -68 -44 0 0 -
NP 28,822 5,705 14,035 10,503 6,509 5,882 4,223 37.68%
-
NP to SH 28,822 5,705 14,035 10,503 6,509 5,882 4,223 37.68%
-
Tax Rate 0.03% 0.35% 0.62% 0.64% 0.67% 0.00% 0.00% -
Total Cost 75,084 67,100 74,422 81,516 83,110 73,084 72,894 0.49%
-
Net Worth 224,917 190,338 174,995 160,184 148,896 137,776 127,087 9.97%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 14,057 29 55 41 26 26 - -
Div Payout % 48.77% 0.52% 0.40% 0.40% 0.41% 0.45% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 224,917 190,338 174,995 160,184 148,896 137,776 127,087 9.97%
NOSH 147,974 147,934 144,945 143,722 133,601 132,477 132,382 1.87%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 27.74% 7.84% 15.87% 11.41% 7.26% 7.45% 5.48% -
ROE 12.81% 3.00% 8.02% 6.56% 4.37% 4.27% 3.32% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.22 49.34 63.19 66.06 67.41 59.61 58.25 3.16%
EPS 19.48 3.87 10.03 7.54 4.90 4.44 3.19 35.15%
DPS 9.50 0.02 0.04 0.03 0.02 0.02 0.00 -
NAPS 1.52 1.29 1.25 1.15 1.12 1.04 0.96 7.95%
Adjusted Per Share Value based on latest NOSH - 143,722
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.10 49.12 59.68 62.08 60.46 53.28 52.03 5.08%
EPS 19.45 3.85 9.47 7.09 4.39 3.97 2.85 37.68%
DPS 9.48 0.02 0.04 0.03 0.02 0.02 0.00 -
NAPS 1.5175 1.2842 1.1807 1.0807 1.0046 0.9295 0.8574 9.97%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.16 2.99 1.88 1.70 1.80 1.11 1.07 -
P/RPS 4.50 6.06 2.98 2.57 2.67 1.86 1.84 16.05%
P/EPS 16.22 77.33 18.75 22.55 36.76 25.00 33.54 -11.39%
EY 6.16 1.29 5.33 4.44 2.72 4.00 2.98 12.85%
DY 3.01 0.01 0.02 0.02 0.01 0.02 0.00 -
P/NAPS 2.08 2.32 1.50 1.48 1.61 1.07 1.11 11.02%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 19/02/21 05/02/20 19/02/19 13/02/18 08/02/17 25/02/16 -
Price 3.83 2.85 1.95 1.73 1.70 1.15 1.05 -
P/RPS 5.45 5.78 3.09 2.62 2.52 1.93 1.80 20.25%
P/EPS 19.66 73.71 19.45 22.94 34.72 25.90 32.92 -8.22%
EY 5.09 1.36 5.14 4.36 2.88 3.86 3.04 8.96%
DY 2.48 0.01 0.02 0.02 0.01 0.02 0.00 -
P/NAPS 2.52 2.21 1.56 1.50 1.52 1.11 1.09 14.97%

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