[KOTRA] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 60.35%
YoY- 47.63%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 40,854 38,215 42,770 41,775 40,281 33,259 30,154 5.18%
PBT 2,966 894 3,633 5,913 3,965 1,008 4,671 -7.28%
Tax -104 -118 -105 -142 -56 -54 -910 -30.31%
NP 2,862 776 3,528 5,771 3,909 954 3,761 -4.44%
-
NP to SH 2,862 776 3,528 5,771 3,909 954 3,761 -4.44%
-
Tax Rate 3.51% 13.20% 2.89% 2.40% 1.41% 5.36% 19.48% -
Total Cost 37,992 37,439 39,242 36,004 36,372 32,305 26,393 6.25%
-
Net Worth 130,570 121,003 118,866 108,525 101,436 100,355 102,895 4.04%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 130,570 121,003 118,866 108,525 101,436 100,355 102,895 4.04%
NOSH 131,889 131,525 132,074 127,676 123,702 123,896 123,970 1.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.01% 2.03% 8.25% 13.81% 9.70% 2.87% 12.47% -
ROE 2.19% 0.64% 2.97% 5.32% 3.85% 0.95% 3.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 30.98 29.06 32.38 32.72 32.56 26.84 24.32 4.11%
EPS 2.17 0.59 2.67 4.52 3.16 0.77 3.04 -5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 0.90 0.85 0.82 0.81 0.83 2.97%
Adjusted Per Share Value based on latest NOSH - 127,676
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.56 25.78 28.86 28.18 27.18 22.44 20.34 5.18%
EPS 1.93 0.52 2.38 3.89 2.64 0.64 2.54 -4.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8809 0.8164 0.802 0.7322 0.6844 0.6771 0.6942 4.04%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.04 1.13 1.40 0.67 0.60 0.48 0.62 -
P/RPS 3.36 3.89 4.32 2.05 1.84 1.79 2.55 4.70%
P/EPS 47.93 191.53 52.41 14.82 18.99 62.34 20.44 15.24%
EY 2.09 0.52 1.91 6.75 5.27 1.60 4.89 -13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.23 1.56 0.79 0.73 0.59 0.75 5.76%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 27/08/14 28/08/13 29/08/12 25/08/11 27/08/10 -
Price 1.08 1.01 1.51 0.72 0.64 0.50 0.63 -
P/RPS 3.49 3.48 4.66 2.20 1.97 1.86 2.59 5.09%
P/EPS 49.77 171.19 56.53 15.93 20.25 64.94 20.77 15.66%
EY 2.01 0.58 1.77 6.28 4.94 1.54 4.82 -13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.10 1.68 0.85 0.78 0.62 0.76 6.18%

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