[KOTRA] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 30.82%
YoY- 333.04%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 165,040 157,591 149,729 146,376 129,800 119,921 109,736 7.03%
PBT 13,432 5,793 3,917 8,045 1,881 -1,779 1,584 42.75%
Tax -104 -118 -105 -142 -56 -54 -916 -30.39%
NP 13,328 5,675 3,812 7,903 1,825 -1,833 668 64.61%
-
NP to SH 13,328 5,675 3,812 7,903 1,825 -1,833 668 64.61%
-
Tax Rate 0.77% 2.04% 2.68% 1.77% 2.98% - 57.83% -
Total Cost 151,712 151,916 145,917 138,473 127,975 121,754 109,068 5.64%
-
Net Worth 136,460 128,572 120,250 115,038 100,523 98,203 100,150 5.28%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 26 - - - - - - -
Div Payout % 0.20% - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 136,460 128,572 120,250 115,038 100,523 98,203 100,150 5.28%
NOSH 132,485 132,549 132,142 132,227 124,103 124,307 123,642 1.15%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.08% 3.60% 2.55% 5.40% 1.41% -1.53% 0.61% -
ROE 9.77% 4.41% 3.17% 6.87% 1.82% -1.87% 0.67% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 124.57 118.89 113.31 110.70 104.59 96.47 88.75 5.80%
EPS 10.06 4.28 2.88 5.98 1.47 -1.47 0.54 62.74%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.97 0.91 0.87 0.81 0.79 0.81 4.08%
Adjusted Per Share Value based on latest NOSH - 132,227
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 111.35 106.32 101.02 98.76 87.57 80.91 74.04 7.03%
EPS 8.99 3.83 2.57 5.33 1.23 -1.24 0.45 64.64%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9207 0.8674 0.8113 0.7761 0.6782 0.6626 0.6757 5.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.38 1.06 1.11 0.90 0.55 0.60 0.59 -
P/RPS 1.11 0.89 0.98 0.81 0.53 0.62 0.66 9.04%
P/EPS 13.72 24.76 38.48 15.06 37.40 -40.69 109.21 -29.20%
EY 7.29 4.04 2.60 6.64 2.67 -2.46 0.92 41.15%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.09 1.22 1.03 0.68 0.76 0.73 10.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 25/05/16 27/05/15 27/05/14 29/05/13 24/05/12 25/05/11 -
Price 1.58 1.01 1.10 1.17 0.57 0.55 0.54 -
P/RPS 1.27 0.85 0.97 1.06 0.54 0.57 0.61 12.98%
P/EPS 15.71 23.59 38.13 19.58 38.76 -37.30 99.95 -26.51%
EY 6.37 4.24 2.62 5.11 2.58 -2.68 1.00 36.11%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.04 1.21 1.34 0.70 0.70 0.67 14.74%

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