[KOTRA] YoY TTM Result on 31-Dec-2018 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 3.25%
YoY- 51.59%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 190,723 156,075 168,988 180,876 177,021 162,079 150,732 3.99%
PBT 49,379 17,529 24,915 19,921 13,195 9,524 5,857 42.61%
Tax -1,872 3,698 812 -178 -171 -104 -118 58.44%
NP 47,507 21,227 25,727 19,743 13,024 9,420 5,739 42.18%
-
NP to SH 47,507 21,227 25,727 19,743 13,024 9,420 5,739 42.18%
-
Tax Rate 3.79% -21.10% -3.26% 0.89% 1.30% 1.09% 2.01% -
Total Cost 143,216 134,848 143,261 161,133 163,997 152,659 144,993 -0.20%
-
Net Worth 224,917 190,338 174,995 160,184 148,896 137,835 126,079 10.11%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 14,057 29 55 41 26 26 - -
Div Payout % 29.59% 0.14% 0.22% 0.21% 0.20% 0.28% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 224,917 190,338 174,995 160,184 148,896 137,835 126,079 10.11%
NOSH 147,974 147,934 144,945 143,722 133,601 132,534 131,333 2.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 24.91% 13.60% 15.22% 10.92% 7.36% 5.81% 3.81% -
ROE 21.12% 11.15% 14.70% 12.33% 8.75% 6.83% 4.55% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 128.89 105.78 120.71 129.85 133.16 122.29 114.77 1.95%
EPS 32.11 14.39 18.38 14.17 9.80 7.11 4.37 39.38%
DPS 9.50 0.02 0.04 0.03 0.02 0.02 0.00 -
NAPS 1.52 1.29 1.25 1.15 1.12 1.04 0.96 7.95%
Adjusted Per Share Value based on latest NOSH - 143,722
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 128.68 105.30 114.01 122.03 119.43 109.35 101.70 3.99%
EPS 32.05 14.32 17.36 13.32 8.79 6.36 3.87 42.19%
DPS 9.48 0.02 0.04 0.03 0.02 0.02 0.00 -
NAPS 1.5175 1.2842 1.1807 1.0807 1.0046 0.9299 0.8506 10.11%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.16 2.99 1.88 1.70 1.80 1.11 1.07 -
P/RPS 2.45 2.83 1.56 1.31 1.35 0.91 0.93 17.50%
P/EPS 9.84 20.78 10.23 11.99 18.37 15.62 24.49 -14.08%
EY 10.16 4.81 9.77 8.34 5.44 6.40 4.08 16.40%
DY 3.01 0.01 0.02 0.02 0.01 0.02 0.00 -
P/NAPS 2.08 2.32 1.50 1.48 1.61 1.07 1.11 11.02%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 19/02/21 05/02/20 19/02/19 13/02/18 08/02/17 25/02/16 -
Price 3.83 2.85 1.95 1.73 1.70 1.15 1.05 -
P/RPS 2.97 2.69 1.62 1.33 1.28 0.94 0.91 21.77%
P/EPS 11.93 19.81 10.61 12.21 17.35 16.18 24.03 -11.00%
EY 8.38 5.05 9.42 8.19 5.76 6.18 4.16 12.36%
DY 2.48 0.01 0.02 0.02 0.01 0.02 0.00 -
P/NAPS 2.52 2.21 1.56 1.50 1.52 1.11 1.09 14.97%

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