[KOTRA] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -12.79%
YoY- -12.86%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 86,858 88,076 80,798 64,157 58,636 45,190 36,133 15.72%
PBT 6,792 11,709 8,547 8,485 9,637 4,013 5,042 5.08%
Tax -468 528 106 98 213 743 -132 23.46%
NP 6,324 12,237 8,653 8,583 9,850 4,756 4,910 4.30%
-
NP to SH 6,324 12,237 8,653 8,583 9,850 4,756 4,910 4.30%
-
Tax Rate 6.89% -4.51% -1.24% -1.15% -2.21% -18.51% 2.62% -
Total Cost 80,534 75,839 72,145 55,574 48,786 40,434 31,223 17.09%
-
Net Worth 88,178 81,583 69,877 61,646 53,532 47,465 43,953 12.29%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 281 - 1,012 2,419 2,438 2,401 -
Div Payout % - 2.30% - 11.80% 24.57% 51.26% 48.91% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 88,178 81,583 69,877 61,646 53,532 47,465 43,953 12.29%
NOSH 124,090 123,949 56,302 56,246 56,231 56,305 55,849 14.21%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 7.28% 13.89% 10.71% 13.38% 16.80% 10.52% 13.59% -
ROE 7.17% 15.00% 12.38% 13.92% 18.40% 10.02% 11.17% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 70.00 71.06 143.51 114.06 104.28 80.26 64.70 1.31%
EPS 5.10 9.87 15.37 15.26 17.52 8.45 8.79 -8.66%
DPS 0.00 0.23 0.00 1.80 4.30 4.30 4.30 -
NAPS 0.7106 0.6582 1.2411 1.096 0.952 0.843 0.787 -1.68%
Adjusted Per Share Value based on latest NOSH - 56,246
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 58.60 59.42 54.51 43.29 39.56 30.49 24.38 15.72%
EPS 4.27 8.26 5.84 5.79 6.65 3.21 3.31 4.33%
DPS 0.00 0.19 0.00 0.68 1.63 1.64 1.62 -
NAPS 0.5949 0.5504 0.4714 0.4159 0.3612 0.3202 0.2965 12.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.43 0.77 0.75 0.57 0.62 0.60 0.57 -
P/RPS 0.61 1.08 0.52 0.50 0.59 0.75 0.88 -5.91%
P/EPS 8.44 7.80 4.88 3.74 3.54 7.10 6.48 4.49%
EY 11.85 12.82 20.49 26.77 28.25 14.08 15.42 -4.29%
DY 0.00 0.29 0.00 3.16 6.94 7.17 7.54 -
P/NAPS 0.61 1.17 0.60 0.52 0.65 0.71 0.72 -2.72%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 26/05/08 18/05/07 24/05/06 26/05/05 24/05/04 29/05/03 -
Price 0.49 0.57 1.65 0.55 0.58 0.55 0.59 -
P/RPS 0.70 0.80 1.15 0.48 0.56 0.69 0.91 -4.27%
P/EPS 9.61 5.77 10.74 3.60 3.31 6.51 6.71 6.16%
EY 10.40 17.32 9.31 27.74 30.20 15.36 14.90 -5.81%
DY 0.00 0.40 0.00 3.27 7.41 7.82 7.29 -
P/NAPS 0.69 0.87 1.33 0.50 0.61 0.65 0.75 -1.37%

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