[KOTRA] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -1.51%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 96,608 86,858 88,076 80,798 64,157 58,636 45,190 13.49%
PBT 9,741 6,792 11,709 8,547 8,485 9,637 4,013 15.92%
Tax 1,323 -468 528 106 98 213 743 10.08%
NP 11,064 6,324 12,237 8,653 8,583 9,850 4,756 15.10%
-
NP to SH 11,064 6,324 12,237 8,653 8,583 9,850 4,756 15.10%
-
Tax Rate -13.58% 6.89% -4.51% -1.24% -1.15% -2.21% -18.51% -
Total Cost 85,544 80,534 75,839 72,145 55,574 48,786 40,434 13.29%
-
Net Worth 99,055 88,178 81,583 69,877 61,646 53,532 47,465 13.03%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - 281 - 1,012 2,419 2,438 -
Div Payout % - - 2.30% - 11.80% 24.57% 51.26% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 99,055 88,178 81,583 69,877 61,646 53,532 47,465 13.03%
NOSH 123,757 124,090 123,949 56,302 56,246 56,231 56,305 14.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.45% 7.28% 13.89% 10.71% 13.38% 16.80% 10.52% -
ROE 11.17% 7.17% 15.00% 12.38% 13.92% 18.40% 10.02% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 78.06 70.00 71.06 143.51 114.06 104.28 80.26 -0.46%
EPS 8.94 5.10 9.87 15.37 15.26 17.52 8.45 0.94%
DPS 0.00 0.00 0.23 0.00 1.80 4.30 4.30 -
NAPS 0.8004 0.7106 0.6582 1.2411 1.096 0.952 0.843 -0.86%
Adjusted Per Share Value based on latest NOSH - 56,302
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 65.18 58.60 59.42 54.51 43.29 39.56 30.49 13.49%
EPS 7.46 4.27 8.26 5.84 5.79 6.65 3.21 15.08%
DPS 0.00 0.00 0.19 0.00 0.68 1.63 1.64 -
NAPS 0.6683 0.5949 0.5504 0.4714 0.4159 0.3612 0.3202 13.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.60 0.43 0.77 0.75 0.57 0.62 0.60 -
P/RPS 0.77 0.61 1.08 0.52 0.50 0.59 0.75 0.43%
P/EPS 6.71 8.44 7.80 4.88 3.74 3.54 7.10 -0.93%
EY 14.90 11.85 12.82 20.49 26.77 28.25 14.08 0.94%
DY 0.00 0.00 0.29 0.00 3.16 6.94 7.17 -
P/NAPS 0.75 0.61 1.17 0.60 0.52 0.65 0.71 0.91%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 26/05/08 18/05/07 24/05/06 26/05/05 24/05/04 -
Price 0.56 0.49 0.57 1.65 0.55 0.58 0.55 -
P/RPS 0.72 0.70 0.80 1.15 0.48 0.56 0.69 0.71%
P/EPS 6.26 9.61 5.77 10.74 3.60 3.31 6.51 -0.65%
EY 15.96 10.40 17.32 9.31 27.74 30.20 15.36 0.64%
DY 0.00 0.00 0.40 0.00 3.27 7.41 7.82 -
P/NAPS 0.70 0.69 0.87 1.33 0.50 0.61 0.65 1.24%

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