[KOTRA] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 16.01%
YoY- 1625.0%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 132,748 134,178 124,186 119,376 106,959 104,601 89,519 6.78%
PBT 15,781 10,250 10,466 4,899 284 2,132 -2,084 -
Tax -111 -75 0 0 0 0 0 -
NP 15,670 10,175 10,466 4,899 284 2,132 -2,084 -
-
NP to SH 15,670 10,175 10,466 4,899 284 2,132 -2,084 -
-
Tax Rate 0.70% 0.73% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 117,078 124,003 113,720 114,477 106,675 102,469 91,603 4.17%
-
Net Worth 160,246 146,237 136,628 128,433 123,066 115,207 100,478 8.08%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 4,180 2,658 2,652 - - - - -
Div Payout % 26.68% 26.13% 25.35% - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 160,246 146,237 136,628 128,433 123,066 115,207 100,478 8.08%
NOSH 143,889 133,601 132,648 132,405 135,238 132,422 124,047 2.50%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.80% 7.58% 8.43% 4.10% 0.27% 2.04% -2.33% -
ROE 9.78% 6.96% 7.66% 3.81% 0.23% 1.85% -2.07% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 95.27 100.93 93.62 90.16 79.09 78.99 72.17 4.73%
EPS 11.25 7.65 7.89 3.70 0.21 1.61 -1.68 -
DPS 3.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.03 0.97 0.91 0.87 0.81 6.01%
Adjusted Per Share Value based on latest NOSH - 132,549
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 89.50 90.47 83.73 80.49 72.12 70.53 60.36 6.78%
EPS 10.57 6.86 7.06 3.30 0.19 1.44 -1.41 -
DPS 2.82 1.79 1.79 0.00 0.00 0.00 0.00 -
NAPS 1.0805 0.986 0.9212 0.866 0.8298 0.7768 0.6775 8.08%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.69 1.78 1.38 1.06 1.11 0.90 0.55 -
P/RPS 1.77 1.76 1.47 1.18 1.40 1.14 0.76 15.12%
P/EPS 15.03 23.26 17.49 28.65 528.57 55.90 -32.74 -
EY 6.65 4.30 5.72 3.49 0.19 1.79 -3.05 -
DY 1.78 1.12 1.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.62 1.34 1.09 1.22 1.03 0.68 13.70%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 14/05/18 19/05/17 25/05/16 27/05/15 27/05/14 29/05/13 -
Price 1.71 1.63 1.58 1.01 1.10 1.17 0.57 -
P/RPS 1.79 1.61 1.69 1.12 1.39 1.48 0.79 14.59%
P/EPS 15.21 21.30 20.03 27.30 523.81 72.67 -33.93 -
EY 6.58 4.70 4.99 3.66 0.19 1.38 -2.95 -
DY 1.75 1.23 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.48 1.53 1.04 1.21 1.34 0.70 13.41%

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