[KOTRA] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 0.72%
YoY- 19.49%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 26,171 21,195 21,249 15,457 15,111 9,789 9,289 18.82%
PBT 3,655 2,989 2,755 1,785 1,791 536 1,767 12.86%
Tax -672 -12 0 447 77 950 -175 25.11%
NP 2,983 2,977 2,755 2,232 1,868 1,486 1,592 11.02%
-
NP to SH 2,983 2,977 2,755 2,232 1,868 1,486 1,592 11.02%
-
Tax Rate 18.39% 0.40% 0.00% -25.04% -4.30% -177.24% 9.90% -
Total Cost 23,188 18,218 18,494 13,225 13,243 8,303 7,697 20.15%
-
Net Worth 86,308 79,996 67,756 59,482 51,527 46,944 45,003 11.45%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 1,406 1,407 - -
Div Payout % - - - - 75.30% 94.70% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 86,308 79,996 67,756 59,482 51,527 46,944 45,003 11.45%
NOSH 123,775 123,526 56,224 56,221 56,265 56,287 56,254 14.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.40% 14.05% 12.97% 14.44% 12.36% 15.18% 17.14% -
ROE 3.46% 3.72% 4.07% 3.75% 3.63% 3.17% 3.54% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.14 17.16 37.79 27.49 26.86 17.39 16.51 4.20%
EPS 2.41 2.41 4.90 3.97 3.32 2.64 2.83 -2.63%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.6973 0.6476 1.2051 1.058 0.9158 0.834 0.80 -2.26%
Adjusted Per Share Value based on latest NOSH - 56,221
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 17.65 14.29 14.33 10.42 10.19 6.60 6.26 18.83%
EPS 2.01 2.01 1.86 1.50 1.26 1.00 1.07 11.06%
DPS 0.00 0.00 0.00 0.00 0.95 0.95 0.00 -
NAPS 0.5819 0.5394 0.4568 0.4011 0.3474 0.3165 0.3034 11.45%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.49 0.85 0.68 0.60 0.60 0.59 0.57 -
P/RPS 2.32 4.95 1.80 2.18 2.23 3.39 3.45 -6.39%
P/EPS 20.33 35.27 13.88 15.11 18.07 22.35 20.14 0.15%
EY 4.92 2.84 7.21 6.62 5.53 4.47 4.96 -0.13%
DY 0.00 0.00 0.00 0.00 4.17 4.24 0.00 -
P/NAPS 0.70 1.31 0.56 0.57 0.66 0.71 0.71 -0.23%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 15/02/07 28/02/06 28/02/05 24/02/04 27/02/03 -
Price 0.42 0.66 0.72 0.61 0.59 0.61 0.56 -
P/RPS 1.99 3.85 1.91 2.22 2.20 3.51 3.39 -8.48%
P/EPS 17.43 27.39 14.69 15.37 17.77 23.11 19.79 -2.09%
EY 5.74 3.65 6.81 6.51 5.63 4.33 5.05 2.15%
DY 0.00 0.00 0.00 0.00 4.24 4.10 0.00 -
P/NAPS 0.60 1.02 0.60 0.58 0.64 0.73 0.70 -2.53%

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