[KOTRA] YoY Quarter Result on 31-Mar-2016 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 14.38%
YoY- -8.65%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 40,729 44,559 45,220 42,259 35,400 43,228 37,553 1.36%
PBT 5,210 3,697 4,584 676 740 5,461 3,599 6.35%
Tax -43 -31 0 0 0 0 0 -
NP 5,167 3,666 4,584 676 740 5,461 3,599 6.20%
-
NP to SH 5,167 3,666 4,584 676 740 5,461 3,599 6.20%
-
Tax Rate 0.83% 0.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 35,562 40,893 40,636 41,583 34,660 37,767 33,954 0.77%
-
Net Worth 160,246 146,237 136,460 128,572 120,250 115,038 100,523 8.07%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 160,246 146,237 136,460 128,572 120,250 115,038 100,523 8.07%
NOSH 143,889 133,601 132,485 132,549 132,142 132,227 124,103 2.49%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.69% 8.23% 10.14% 1.60% 2.09% 12.63% 9.58% -
ROE 3.22% 2.51% 3.36% 0.53% 0.62% 4.75% 3.58% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 29.23 33.52 34.13 31.88 26.79 32.69 30.26 -0.57%
EPS 3.71 2.76 3.46 0.51 0.56 4.13 2.90 4.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.03 0.97 0.91 0.87 0.81 6.01%
Adjusted Per Share Value based on latest NOSH - 132,549
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 27.48 30.06 30.51 28.51 23.88 29.16 25.34 1.35%
EPS 3.49 2.47 3.09 0.46 0.50 3.68 2.43 6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0811 0.9866 0.9207 0.8674 0.8113 0.7761 0.6782 8.07%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.69 1.78 1.38 1.06 1.11 0.90 0.55 -
P/RPS 5.78 5.31 4.04 3.32 4.14 2.75 1.82 21.22%
P/EPS 45.58 64.55 39.88 207.84 198.21 21.79 18.97 15.72%
EY 2.19 1.55 2.51 0.48 0.50 4.59 5.27 -13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.62 1.34 1.09 1.22 1.03 0.68 13.70%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 14/05/18 19/05/17 25/05/16 27/05/15 27/05/14 29/05/13 -
Price 1.71 1.63 1.58 1.01 1.10 1.17 0.57 -
P/RPS 5.85 4.86 4.63 3.17 4.11 3.58 1.88 20.81%
P/EPS 46.12 59.11 45.66 198.04 196.43 28.33 19.66 15.26%
EY 2.17 1.69 2.19 0.50 0.51 3.53 5.09 -13.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.48 1.53 1.04 1.21 1.34 0.70 13.41%

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