[KOTRA] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -67.09%
YoY- -138.52%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 153,665 133,744 122,873 114,951 104,666 93,011 83,688 10.65%
PBT 6,350 4,308 -2,340 -3,515 9,506 11,401 6,369 -0.04%
Tax -105 -142 -56 -59 -227 -106 257 -
NP 6,245 4,166 -2,396 -3,574 9,279 11,295 6,626 -0.98%
-
NP to SH 6,245 4,166 -2,396 -3,574 9,279 11,295 6,626 -0.98%
-
Tax Rate 1.65% 3.30% - - 2.39% 0.93% -4.04% -
Total Cost 147,420 129,578 125,269 118,525 95,387 81,716 77,062 11.41%
-
Net Worth 116,252 108,447 97,791 99,468 104,085 94,803 83,261 5.71%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 116,252 108,447 97,791 99,468 104,085 94,803 83,261 5.71%
NOSH 132,105 132,252 123,786 122,800 123,956 123,958 123,716 1.09%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.06% 3.11% -1.95% -3.11% 8.87% 12.14% 7.92% -
ROE 5.37% 3.84% -2.45% -3.59% 8.91% 11.91% 7.96% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 116.32 101.13 99.26 93.61 84.44 75.03 67.64 9.45%
EPS 4.73 3.15 -1.94 -2.91 7.49 9.11 5.36 -2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.82 0.79 0.81 0.8397 0.7648 0.673 4.56%
Adjusted Per Share Value based on latest NOSH - 122,800
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 103.67 90.23 82.90 77.55 70.62 62.75 56.46 10.65%
EPS 4.21 2.81 -1.62 -2.41 6.26 7.62 4.47 -0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7843 0.7317 0.6598 0.6711 0.7022 0.6396 0.5617 5.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.36 0.78 0.75 0.49 0.60 0.54 0.45 -
P/RPS 1.17 0.77 0.76 0.52 0.71 0.72 0.67 9.73%
P/EPS 28.77 24.76 -38.75 -16.84 8.02 5.93 8.40 22.76%
EY 3.48 4.04 -2.58 -5.94 12.48 16.87 11.90 -18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.95 0.95 0.60 0.71 0.71 0.67 14.99%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 30/11/12 25/11/11 25/11/10 25/11/09 19/11/08 -
Price 1.30 0.90 0.70 0.53 0.60 0.58 0.40 -
P/RPS 1.12 0.89 0.71 0.57 0.71 0.77 0.59 11.26%
P/EPS 27.50 28.57 -36.16 -18.21 8.02 6.37 7.47 24.24%
EY 3.64 3.50 -2.77 -5.49 12.48 15.71 13.39 -19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.10 0.89 0.65 0.71 0.76 0.59 16.55%

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