[KOTRA] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -93.3%
YoY- -96.42%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 166,368 165,581 157,932 135,572 160,230 159,168 154,234 5.18%
PBT 12,524 13,954 11,764 520 7,865 6,532 8,446 30.06%
Tax -127 0 0 0 -104 0 0 -
NP 12,397 13,954 11,764 520 7,761 6,532 8,446 29.18%
-
NP to SH 12,397 13,954 11,764 520 7,761 6,532 8,446 29.18%
-
Tax Rate 1.01% 0.00% 0.00% 0.00% 1.32% 0.00% 0.00% -
Total Cost 153,971 151,626 146,168 135,052 152,469 152,636 145,788 3.71%
-
Net Worth 142,021 136,628 137,776 128,699 130,892 128,433 127,087 7.69%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,654 3,537 52 - - - - -
Div Payout % 21.41% 25.35% 0.45% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 142,021 136,628 137,776 128,699 130,892 128,433 127,087 7.69%
NOSH 132,730 132,648 132,477 129,999 132,214 132,405 132,382 0.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.45% 8.43% 7.45% 0.38% 4.84% 4.10% 5.48% -
ROE 8.73% 10.21% 8.54% 0.40% 5.93% 5.09% 6.65% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 125.34 124.83 119.21 104.29 121.19 120.21 116.51 4.99%
EPS 9.34 10.52 8.88 0.40 5.87 4.93 6.38 28.95%
DPS 2.00 2.67 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 1.04 0.99 0.99 0.97 0.96 7.50%
Adjusted Per Share Value based on latest NOSH - 129,999
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 112.17 111.64 106.48 91.41 108.03 107.32 103.99 5.18%
EPS 8.36 9.41 7.93 0.35 5.23 4.40 5.69 29.27%
DPS 1.79 2.39 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.9576 0.9212 0.929 0.8678 0.8825 0.866 0.8569 7.69%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.08 1.38 1.11 1.03 1.04 1.06 1.07 -
P/RPS 1.66 1.11 0.93 0.99 0.86 0.88 0.92 48.26%
P/EPS 22.27 13.12 12.50 257.50 17.72 21.49 16.77 20.83%
EY 4.49 7.62 8.00 0.39 5.64 4.65 5.96 -17.22%
DY 0.96 1.93 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.34 1.07 1.04 1.05 1.09 1.11 45.14%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 19/05/17 08/02/17 23/11/16 29/08/16 25/05/16 25/02/16 -
Price 2.00 1.58 1.15 1.19 1.08 1.01 1.05 -
P/RPS 1.60 1.27 0.96 1.14 0.89 0.84 0.90 46.80%
P/EPS 21.41 15.02 12.95 297.50 18.40 20.47 16.46 19.17%
EY 4.67 6.66 7.72 0.34 5.44 4.88 6.08 -16.14%
DY 1.00 1.69 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.53 1.11 1.20 1.09 1.04 1.09 43.35%

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