[KOTRA] YoY Quarter Result on 30-Jun-2021 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
02-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 99.15%
YoY- 57.36%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 55,800 48,767 43,475 36,763 39,802 44,298 42,182 4.77%
PBT 13,488 12,353 14,305 4,174 5,583 5,653 2,058 36.77%
Tax -400 3,883 -1,866 3,731 942 -79 -127 21.06%
NP 13,088 16,236 12,439 7,905 6,525 5,574 1,931 37.54%
-
NP to SH 13,088 16,236 12,439 7,905 6,525 5,574 1,931 37.54%
-
Tax Rate 2.97% -31.43% 13.04% -89.39% -16.87% 1.40% 6.17% -
Total Cost 42,712 32,531 31,036 28,858 33,277 38,724 40,251 0.99%
-
Net Worth 270,841 244,153 206,568 189,587 167,230 152,884 141,518 11.41%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 22,940 - - - - - - -
Div Payout % 175.28% - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 270,841 244,153 206,568 189,587 167,230 152,884 141,518 11.41%
NOSH 148,064 147,974 147,944 145,470 143,961 133,601 132,260 1.89%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 23.46% 33.29% 28.61% 21.50% 16.39% 12.58% 4.58% -
ROE 4.83% 6.65% 6.02% 4.17% 3.90% 3.65% 1.36% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.70 32.96 29.46 25.40 28.56 33.32 31.89 2.82%
EPS 8.84 10.97 8.43 5.46 4.68 4.19 1.46 34.98%
DPS 15.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.65 1.40 1.31 1.20 1.15 1.07 9.35%
Adjusted Per Share Value based on latest NOSH - 147,944
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.62 32.88 29.31 24.79 26.84 29.87 28.44 4.77%
EPS 8.82 10.95 8.39 5.33 4.40 3.76 1.30 37.57%
DPS 15.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8261 1.6462 1.3928 1.2783 1.1275 1.0308 0.9542 11.41%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.12 4.00 2.37 2.91 1.76 1.82 2.08 -
P/RPS 13.58 12.14 8.04 11.46 6.16 5.46 6.52 13.00%
P/EPS 57.90 36.46 28.11 53.28 37.59 43.41 142.47 -13.92%
EY 1.73 2.74 3.56 1.88 2.66 2.30 0.70 16.26%
DY 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.42 1.69 2.22 1.47 1.58 1.94 6.30%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 29/08/22 02/09/21 14/08/20 22/08/19 21/08/18 23/08/17 -
Price 5.45 4.09 3.02 3.05 1.78 1.70 2.00 -
P/RPS 14.46 12.41 10.25 12.01 6.23 5.10 6.27 14.93%
P/EPS 61.63 37.28 35.82 55.84 38.02 40.55 136.99 -12.45%
EY 1.62 2.68 2.79 1.79 2.63 2.47 0.73 14.20%
DY 2.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.48 2.16 2.33 1.48 1.48 1.87 8.07%

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