[KOTRA] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -63.98%
YoY- 146.54%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 172,550 132,748 92,019 47,013 178,476 134,178 89,619 54.95%
PBT 21,364 15,781 10,571 5,696 15,903 10,250 6,553 120.34%
Tax 831 -111 -68 -23 -154 -75 -44 -
NP 22,195 15,670 10,503 5,673 15,749 10,175 6,509 127.05%
-
NP to SH 22,195 15,670 10,503 5,673 15,749 10,175 6,509 127.05%
-
Tax Rate -3.89% 0.70% 0.64% 0.40% 0.97% 0.73% 0.67% -
Total Cost 150,355 117,078 81,516 41,340 162,727 124,003 83,110 48.63%
-
Net Worth 167,230 160,246 160,184 157,456 152,884 146,237 148,896 8.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 4,180 4,180 41 - 2,658 2,658 26 2884.30%
Div Payout % 18.84% 26.68% 0.40% - 16.88% 26.13% 0.41% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 167,230 160,246 160,184 157,456 152,884 146,237 148,896 8.07%
NOSH 143,961 143,889 143,722 134,149 133,601 133,601 133,601 5.11%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.86% 11.80% 11.41% 12.07% 8.82% 7.58% 7.26% -
ROE 13.27% 9.78% 6.56% 3.60% 10.30% 6.96% 4.37% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 123.82 95.27 66.06 35.23 134.25 100.93 67.41 50.15%
EPS 15.93 11.25 7.54 4.25 11.85 7.65 4.90 119.92%
DPS 3.00 3.00 0.03 0.00 2.00 2.00 0.02 2749.13%
NAPS 1.20 1.15 1.15 1.18 1.15 1.10 1.12 4.72%
Adjusted Per Share Value based on latest NOSH - 134,149
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 116.34 89.50 62.04 31.70 120.34 90.47 60.43 54.94%
EPS 14.96 10.57 7.08 3.82 10.62 6.86 4.39 126.96%
DPS 2.82 2.82 0.03 0.00 1.79 1.79 0.02 2633.68%
NAPS 1.1275 1.0805 1.08 1.0616 1.0308 0.986 1.0039 8.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.76 1.69 1.70 1.70 1.82 1.78 1.80 -
P/RPS 1.42 1.77 2.57 4.83 1.36 1.76 2.67 -34.43%
P/EPS 11.05 15.03 22.55 39.99 15.36 23.26 36.76 -55.22%
EY 9.05 6.65 4.44 2.50 6.51 4.30 2.72 123.36%
DY 1.70 1.78 0.02 0.00 1.10 1.12 0.01 2997.78%
P/NAPS 1.47 1.47 1.48 1.44 1.58 1.62 1.61 -5.90%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 17/05/19 19/02/19 22/11/18 21/08/18 14/05/18 13/02/18 -
Price 1.78 1.71 1.73 1.73 1.70 1.63 1.70 -
P/RPS 1.44 1.79 2.62 4.91 1.27 1.61 2.52 -31.20%
P/EPS 11.18 15.21 22.94 40.69 14.35 21.30 34.72 -53.11%
EY 8.95 6.58 4.36 2.46 6.97 4.70 2.88 113.39%
DY 1.69 1.75 0.02 0.00 1.18 1.23 0.01 2985.58%
P/NAPS 1.48 1.49 1.50 1.47 1.48 1.48 1.52 -1.76%

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