[KOTRA] YoY TTM Result on 31-Mar-2016 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -1.12%
YoY- 48.87%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 177,046 176,360 165,040 157,591 149,729 146,376 129,800 5.30%
PBT 21,434 12,308 13,432 5,793 3,917 8,045 1,881 49.98%
Tax -190 -202 -104 -118 -105 -142 -56 22.57%
NP 21,244 12,106 13,328 5,675 3,812 7,903 1,825 50.51%
-
NP to SH 21,244 12,106 13,328 5,675 3,812 7,903 1,825 50.51%
-
Tax Rate 0.89% 1.64% 0.77% 2.04% 2.68% 1.77% 2.98% -
Total Cost 155,802 164,254 151,712 151,916 145,917 138,473 127,975 3.33%
-
Net Worth 160,246 146,237 136,460 128,572 120,250 115,038 100,523 8.07%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 41 26 26 - - - - -
Div Payout % 0.20% 0.22% 0.20% - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 160,246 146,237 136,460 128,572 120,250 115,038 100,523 8.07%
NOSH 143,889 133,601 132,485 132,549 132,142 132,227 124,103 2.49%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.00% 6.86% 8.08% 3.60% 2.55% 5.40% 1.41% -
ROE 13.26% 8.28% 9.77% 4.41% 3.17% 6.87% 1.82% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 127.06 132.66 124.57 118.89 113.31 110.70 104.59 3.29%
EPS 15.25 9.11 10.06 4.28 2.88 5.98 1.47 47.65%
DPS 0.03 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.03 0.97 0.91 0.87 0.81 6.01%
Adjusted Per Share Value based on latest NOSH - 132,549
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 119.45 118.99 111.35 106.32 101.02 98.76 87.57 5.30%
EPS 14.33 8.17 8.99 3.83 2.57 5.33 1.23 50.53%
DPS 0.03 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.0811 0.9866 0.9207 0.8674 0.8113 0.7761 0.6782 8.07%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.69 1.78 1.38 1.06 1.11 0.90 0.55 -
P/RPS 1.33 1.34 1.11 0.89 0.98 0.81 0.53 16.56%
P/EPS 11.09 19.55 13.72 24.76 38.48 15.06 37.40 -18.33%
EY 9.02 5.12 7.29 4.04 2.60 6.64 2.67 22.48%
DY 0.02 0.01 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.62 1.34 1.09 1.22 1.03 0.68 13.70%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 14/05/18 19/05/17 25/05/16 27/05/15 27/05/14 29/05/13 -
Price 1.71 1.63 1.58 1.01 1.10 1.17 0.57 -
P/RPS 1.35 1.23 1.27 0.85 0.97 1.06 0.54 16.49%
P/EPS 11.22 17.90 15.71 23.59 38.13 19.58 38.76 -18.65%
EY 8.92 5.59 6.37 4.24 2.62 5.11 2.58 22.95%
DY 0.02 0.01 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.48 1.53 1.04 1.21 1.34 0.70 13.41%

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