[KOTRA] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 18.45%
YoY- 59.73%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 134,178 89,619 43,177 166,368 124,186 78,966 33,893 150.46%
PBT 10,250 6,553 2,301 12,524 10,466 5,882 130 1743.64%
Tax -75 -44 0 -127 0 0 0 -
NP 10,175 6,509 2,301 12,397 10,466 5,882 130 1734.62%
-
NP to SH 10,175 6,509 2,301 12,397 10,466 5,882 130 1734.62%
-
Tax Rate 0.73% 0.67% 0.00% 1.01% 0.00% 0.00% 0.00% -
Total Cost 124,003 83,110 40,876 153,971 113,720 73,084 33,763 138.23%
-
Net Worth 146,237 148,896 143,646 142,021 136,628 137,776 128,699 8.89%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,658 26 - 2,654 2,652 26 - -
Div Payout % 26.13% 0.41% - 21.41% 25.35% 0.45% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 146,237 148,896 143,646 142,021 136,628 137,776 128,699 8.89%
NOSH 133,601 133,601 133,005 132,730 132,648 132,477 129,999 1.84%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.58% 7.26% 5.33% 7.45% 8.43% 7.45% 0.38% -
ROE 6.96% 4.37% 1.60% 8.73% 7.66% 4.27% 0.10% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 100.93 67.41 32.46 125.34 93.62 59.61 26.07 146.76%
EPS 7.65 4.90 1.73 9.34 7.89 4.44 0.10 1706.85%
DPS 2.00 0.02 0.00 2.00 2.00 0.02 0.00 -
NAPS 1.10 1.12 1.08 1.07 1.03 1.04 0.99 7.28%
Adjusted Per Share Value based on latest NOSH - 132,260
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 90.47 60.43 29.11 112.17 83.73 53.24 22.85 150.48%
EPS 6.86 4.39 1.55 8.36 7.06 3.97 0.09 1702.46%
DPS 1.79 0.02 0.00 1.79 1.79 0.02 0.00 -
NAPS 0.986 1.0039 0.9685 0.9576 0.9212 0.929 0.8678 8.89%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.78 1.80 1.84 2.08 1.38 1.11 1.03 -
P/RPS 1.76 2.67 5.67 1.66 1.47 1.86 3.95 -41.69%
P/EPS 23.26 36.76 106.36 22.27 17.49 25.00 1,030.00 -92.02%
EY 4.30 2.72 0.94 4.49 5.72 4.00 0.10 1130.19%
DY 1.12 0.01 0.00 0.96 1.45 0.02 0.00 -
P/NAPS 1.62 1.61 1.70 1.94 1.34 1.07 1.04 34.41%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 13/02/18 23/11/17 23/08/17 19/05/17 08/02/17 23/11/16 -
Price 1.63 1.70 1.75 2.00 1.58 1.15 1.19 -
P/RPS 1.61 2.52 5.39 1.60 1.69 1.93 4.56 -50.07%
P/EPS 21.30 34.72 101.16 21.41 20.03 25.90 1,190.00 -93.17%
EY 4.70 2.88 0.99 4.67 4.99 3.86 0.08 1415.01%
DY 1.23 0.01 0.00 1.00 1.27 0.02 0.00 -
P/NAPS 1.48 1.52 1.62 1.87 1.53 1.11 1.20 15.02%

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