[KOTRA] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 45.01%
YoY- 333.97%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 162,079 150,732 157,557 140,701 121,191 117,721 108,162 6.96%
PBT 9,524 5,857 8,638 6,183 -2,526 -2,839 5,476 9.65%
Tax -104 -118 -105 -142 -56 -53 -800 -28.80%
NP 9,420 5,739 8,533 6,041 -2,582 -2,892 4,676 12.36%
-
NP to SH 9,420 5,739 8,533 6,041 -2,582 -2,892 4,676 12.36%
-
Tax Rate 1.09% 2.01% 1.22% 2.30% - - 14.61% -
Total Cost 152,659 144,993 149,024 134,660 123,773 120,613 103,486 6.68%
-
Net Worth 137,835 126,079 119,224 139,400 96,615 99,081 101,680 5.19%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 26 - - - - - - -
Div Payout % 0.28% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 137,835 126,079 119,224 139,400 96,615 99,081 101,680 5.19%
NOSH 132,534 131,333 132,471 170,000 123,866 123,851 123,894 1.12%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.81% 3.81% 5.42% 4.29% -2.13% -2.46% 4.32% -
ROE 6.83% 4.55% 7.16% 4.33% -2.67% -2.92% 4.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 122.29 114.77 118.94 82.77 97.84 95.05 87.30 5.77%
EPS 7.11 4.37 6.44 3.55 -2.08 -2.34 3.77 11.14%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.96 0.90 0.82 0.78 0.80 0.8207 4.02%
Adjusted Per Share Value based on latest NOSH - 170,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 109.35 101.70 106.30 94.93 81.76 79.42 72.97 6.96%
EPS 6.36 3.87 5.76 4.08 -1.74 -1.95 3.15 12.41%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9299 0.8506 0.8044 0.9405 0.6518 0.6685 0.686 5.19%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.11 1.07 1.16 0.90 0.87 0.55 0.55 -
P/RPS 0.91 0.93 0.98 1.09 0.89 0.58 0.63 6.31%
P/EPS 15.62 24.49 18.01 25.33 -41.74 -23.55 14.57 1.16%
EY 6.40 4.08 5.55 3.95 -2.40 -4.25 6.86 -1.14%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.11 1.29 1.10 1.12 0.69 0.67 8.10%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 08/02/17 25/02/16 16/02/15 26/02/14 27/02/13 28/02/12 23/02/11 -
Price 1.15 1.05 1.27 0.90 0.63 0.58 0.53 -
P/RPS 0.94 0.91 1.07 1.09 0.64 0.61 0.61 7.46%
P/EPS 16.18 24.03 19.72 25.33 -30.22 -24.84 14.04 2.39%
EY 6.18 4.16 5.07 3.95 -3.31 -4.03 7.12 -2.33%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.09 1.41 1.10 0.81 0.72 0.65 9.31%

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