[KOTRA] YoY Quarter Result on 30-Jun-2019 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 26.28%
YoY- 17.06%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 48,767 43,475 36,763 39,802 44,298 42,182 40,854 2.99%
PBT 12,353 14,305 4,174 5,583 5,653 2,058 2,966 26.82%
Tax 3,883 -1,866 3,731 942 -79 -127 -104 -
NP 16,236 12,439 7,905 6,525 5,574 1,931 2,862 33.52%
-
NP to SH 16,236 12,439 7,905 6,525 5,574 1,931 2,862 33.52%
-
Tax Rate -31.43% 13.04% -89.39% -16.87% 1.40% 6.17% 3.51% -
Total Cost 32,531 31,036 28,858 33,277 38,724 40,251 37,992 -2.55%
-
Net Worth 244,153 206,568 189,587 167,230 152,884 141,518 130,570 10.98%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 244,153 206,568 189,587 167,230 152,884 141,518 130,570 10.98%
NOSH 147,974 147,944 145,470 143,961 133,601 132,260 131,889 1.93%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 33.29% 28.61% 21.50% 16.39% 12.58% 4.58% 7.01% -
ROE 6.65% 6.02% 4.17% 3.90% 3.65% 1.36% 2.19% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 32.96 29.46 25.40 28.56 33.32 31.89 30.98 1.03%
EPS 10.97 8.43 5.46 4.68 4.19 1.46 2.17 30.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.40 1.31 1.20 1.15 1.07 0.99 8.88%
Adjusted Per Share Value based on latest NOSH - 143,961
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 32.90 29.33 24.80 26.85 29.89 28.46 27.56 2.99%
EPS 10.95 8.39 5.33 4.40 3.76 1.30 1.93 33.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6472 1.3937 1.2791 1.1283 1.0315 0.9548 0.8809 10.98%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 4.00 2.37 2.91 1.76 1.82 2.08 1.04 -
P/RPS 12.14 8.04 11.46 6.16 5.46 6.52 3.36 23.86%
P/EPS 36.46 28.11 53.28 37.59 43.41 142.47 47.93 -4.45%
EY 2.74 3.56 1.88 2.66 2.30 0.70 2.09 4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.69 2.22 1.47 1.58 1.94 1.05 14.92%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 02/09/21 14/08/20 22/08/19 21/08/18 23/08/17 29/08/16 -
Price 4.09 3.02 3.05 1.78 1.70 2.00 1.08 -
P/RPS 12.41 10.25 12.01 6.23 5.10 6.27 3.49 23.53%
P/EPS 37.28 35.82 55.84 38.02 40.55 136.99 49.77 -4.69%
EY 2.68 2.79 1.79 2.63 2.47 0.73 2.01 4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.16 2.33 1.48 1.48 1.87 1.09 14.67%

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