[KOTRA] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 52.05%
YoY- 188.66%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 43,475 36,763 39,802 44,298 42,182 40,854 38,215 2.17%
PBT 14,305 4,174 5,583 5,653 2,058 2,966 894 58.67%
Tax -1,866 3,731 942 -79 -127 -104 -118 58.36%
NP 12,439 7,905 6,525 5,574 1,931 2,862 776 58.72%
-
NP to SH 12,439 7,905 6,525 5,574 1,931 2,862 776 58.72%
-
Tax Rate 13.04% -89.39% -16.87% 1.40% 6.17% 3.51% 13.20% -
Total Cost 31,036 28,858 33,277 38,724 40,251 37,992 37,439 -3.07%
-
Net Worth 206,568 189,587 167,230 152,884 141,518 130,570 121,003 9.31%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 206,568 189,587 167,230 152,884 141,518 130,570 121,003 9.31%
NOSH 147,944 145,470 143,961 133,601 132,260 131,889 131,525 1.97%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 28.61% 21.50% 16.39% 12.58% 4.58% 7.01% 2.03% -
ROE 6.02% 4.17% 3.90% 3.65% 1.36% 2.19% 0.64% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 29.46 25.40 28.56 33.32 31.89 30.98 29.06 0.22%
EPS 8.43 5.46 4.68 4.19 1.46 2.17 0.59 55.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.31 1.20 1.15 1.07 0.99 0.92 7.24%
Adjusted Per Share Value based on latest NOSH - 133,601
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 29.33 24.80 26.85 29.89 28.46 27.56 25.78 2.17%
EPS 8.39 5.33 4.40 3.76 1.30 1.93 0.52 58.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3937 1.2791 1.1283 1.0315 0.9548 0.8809 0.8164 9.31%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.37 2.91 1.76 1.82 2.08 1.04 1.13 -
P/RPS 8.04 11.46 6.16 5.46 6.52 3.36 3.89 12.85%
P/EPS 28.11 53.28 37.59 43.41 142.47 47.93 191.53 -27.35%
EY 3.56 1.88 2.66 2.30 0.70 2.09 0.52 37.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 2.22 1.47 1.58 1.94 1.05 1.23 5.43%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 02/09/21 14/08/20 22/08/19 21/08/18 23/08/17 29/08/16 27/08/15 -
Price 3.02 3.05 1.78 1.70 2.00 1.08 1.01 -
P/RPS 10.25 12.01 6.23 5.10 6.27 3.49 3.48 19.70%
P/EPS 35.82 55.84 38.02 40.55 136.99 49.77 171.19 -22.93%
EY 2.79 1.79 2.63 2.47 0.73 2.01 0.58 29.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.33 1.48 1.48 1.87 1.09 1.10 11.89%

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