[KOTRA] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
19-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 77.93%
YoY- 113.64%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 134,964 132,748 134,178 124,186 119,376 106,959 104,601 4.33%
PBT 21,752 15,781 10,250 10,466 4,899 284 2,132 47.21%
Tax -100 -111 -75 0 0 0 0 -
NP 21,652 15,670 10,175 10,466 4,899 284 2,132 47.10%
-
NP to SH 21,652 15,670 10,175 10,466 4,899 284 2,132 47.10%
-
Tax Rate 0.46% 0.70% 0.73% 0.00% 0.00% 0.00% 0.00% -
Total Cost 113,312 117,078 124,003 113,720 114,477 106,675 102,469 1.68%
-
Net Worth 180,896 160,246 146,237 136,628 128,433 123,066 115,207 7.80%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 57 4,180 2,658 2,652 - - - -
Div Payout % 0.27% 26.68% 26.13% 25.35% - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 180,896 160,246 146,237 136,628 128,433 123,066 115,207 7.80%
NOSH 145,272 143,889 133,601 132,648 132,405 135,238 132,422 1.55%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 16.04% 11.80% 7.58% 8.43% 4.10% 0.27% 2.04% -
ROE 11.97% 9.78% 6.96% 7.66% 3.81% 0.23% 1.85% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 93.26 95.27 100.93 93.62 90.16 79.09 78.99 2.80%
EPS 14.96 11.25 7.65 7.89 3.70 0.21 1.61 44.94%
DPS 0.04 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.25 1.15 1.10 1.03 0.97 0.91 0.87 6.22%
Adjusted Per Share Value based on latest NOSH - 132,485
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 91.06 89.56 90.53 83.79 80.54 72.16 70.57 4.33%
EPS 14.61 10.57 6.86 7.06 3.31 0.19 1.44 47.08%
DPS 0.04 2.82 1.79 1.79 0.00 0.00 0.00 -
NAPS 1.2205 1.0811 0.9866 0.9218 0.8665 0.8303 0.7773 7.80%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.85 1.69 1.78 1.38 1.06 1.11 0.90 -
P/RPS 1.98 1.77 1.76 1.47 1.18 1.40 1.14 9.62%
P/EPS 12.36 15.03 23.26 17.49 28.65 528.57 55.90 -22.22%
EY 8.09 6.65 4.30 5.72 3.49 0.19 1.79 28.55%
DY 0.02 1.78 1.12 1.45 0.00 0.00 0.00 -
P/NAPS 1.48 1.47 1.62 1.34 1.09 1.22 1.03 6.22%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 22/05/20 17/05/19 14/05/18 19/05/17 25/05/16 27/05/15 27/05/14 -
Price 2.28 1.71 1.63 1.58 1.01 1.10 1.17 -
P/RPS 2.44 1.79 1.61 1.69 1.12 1.39 1.48 8.68%
P/EPS 15.24 15.21 21.30 20.03 27.30 523.81 72.67 -22.90%
EY 6.56 6.58 4.70 4.99 3.66 0.19 1.38 29.63%
DY 0.02 1.75 1.23 1.27 0.00 0.00 0.00 -
P/NAPS 1.82 1.49 1.48 1.53 1.04 1.21 1.34 5.23%

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