[KOTRA] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 23.79%
YoY- 107.11%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 88,076 80,798 64,157 58,636 45,190 36,133 31,927 18.40%
PBT 11,709 8,547 8,485 9,637 4,013 5,042 8,303 5.89%
Tax 528 106 98 213 743 -132 -755 -
NP 12,237 8,653 8,583 9,850 4,756 4,910 7,548 8.37%
-
NP to SH 12,237 8,653 8,583 9,850 4,756 4,910 7,548 8.37%
-
Tax Rate -4.51% -1.24% -1.15% -2.21% -18.51% 2.62% 9.09% -
Total Cost 75,839 72,145 55,574 48,786 40,434 31,223 24,379 20.80%
-
Net Worth 81,583 69,877 61,646 53,532 47,465 43,953 40,992 12.14%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 281 - 1,012 2,419 2,438 2,401 2,801 -31.81%
Div Payout % 2.30% - 11.80% 24.57% 51.26% 48.91% 37.11% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 81,583 69,877 61,646 53,532 47,465 43,953 40,992 12.14%
NOSH 123,949 56,302 56,246 56,231 56,305 55,849 56,153 14.09%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.89% 10.71% 13.38% 16.80% 10.52% 13.59% 23.64% -
ROE 15.00% 12.38% 13.92% 18.40% 10.02% 11.17% 18.41% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 71.06 143.51 114.06 104.28 80.26 64.70 56.86 3.78%
EPS 9.87 15.37 15.26 17.52 8.45 8.79 13.44 -5.01%
DPS 0.23 0.00 1.80 4.30 4.30 4.30 5.00 -40.11%
NAPS 0.6582 1.2411 1.096 0.952 0.843 0.787 0.73 -1.70%
Adjusted Per Share Value based on latest NOSH - 56,231
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 59.42 54.51 43.29 39.56 30.49 24.38 21.54 18.40%
EPS 8.26 5.84 5.79 6.65 3.21 3.31 5.09 8.39%
DPS 0.19 0.00 0.68 1.63 1.64 1.62 1.89 -31.78%
NAPS 0.5504 0.4714 0.4159 0.3612 0.3202 0.2965 0.2766 12.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.77 0.75 0.57 0.62 0.60 0.57 0.84 -
P/RPS 1.08 0.52 0.50 0.59 0.75 0.88 1.48 -5.11%
P/EPS 7.80 4.88 3.74 3.54 7.10 6.48 6.25 3.75%
EY 12.82 20.49 26.77 28.25 14.08 15.42 16.00 -3.62%
DY 0.29 0.00 3.16 6.94 7.17 7.54 5.95 -39.53%
P/NAPS 1.17 0.60 0.52 0.65 0.71 0.72 1.15 0.28%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 18/05/07 24/05/06 26/05/05 24/05/04 29/05/03 - -
Price 0.57 1.65 0.55 0.58 0.55 0.59 0.00 -
P/RPS 0.80 1.15 0.48 0.56 0.69 0.91 0.00 -
P/EPS 5.77 10.74 3.60 3.31 6.51 6.71 0.00 -
EY 17.32 9.31 27.74 30.20 15.36 14.90 0.00 -
DY 0.40 0.00 3.27 7.41 7.82 7.29 0.00 -
P/NAPS 0.87 1.33 0.50 0.61 0.65 0.75 0.00 -

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