[KOTRA] QoQ Quarter Result on 30-Jun-2020 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 3.78%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 43,342 38,178 34,627 36,763 46,507 48,889 39,568 6.25%
PBT 6,243 3,233 2,492 4,174 7,630 8,941 5,181 13.22%
Tax 3 -7 -13 3,731 -13 -42 -45 -
NP 6,246 3,226 2,479 7,905 7,617 8,899 5,136 13.91%
-
NP to SH 6,246 3,226 2,479 7,905 7,617 8,899 5,136 13.91%
-
Tax Rate -0.05% 0.22% 0.52% -89.39% 0.17% 0.47% 0.87% -
Total Cost 37,096 34,952 32,148 28,858 38,890 39,990 34,432 5.08%
-
Net Worth 193,289 190,338 193,018 189,587 180,896 174,995 171,551 8.27%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 29 - - - 55 - -
Div Payout % - 0.91% - - - 0.63% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 193,289 190,338 193,018 189,587 180,896 174,995 171,551 8.27%
NOSH 147,934 147,934 147,634 145,470 145,272 144,945 144,089 1.76%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 14.41% 8.45% 7.16% 21.50% 16.38% 18.20% 12.98% -
ROE 3.23% 1.69% 1.28% 4.17% 4.21% 5.09% 2.99% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 29.37 25.87 23.50 25.40 32.14 34.92 28.37 2.33%
EPS 4.23 2.19 1.68 5.46 5.26 6.36 3.68 9.72%
DPS 0.00 0.02 0.00 0.00 0.00 0.04 0.00 -
NAPS 1.31 1.29 1.31 1.31 1.25 1.25 1.23 4.28%
Adjusted Per Share Value based on latest NOSH - 145,470
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 29.22 25.74 23.35 24.79 31.36 32.96 26.68 6.24%
EPS 4.21 2.18 1.67 5.33 5.14 6.00 3.46 13.95%
DPS 0.00 0.02 0.00 0.00 0.00 0.04 0.00 -
NAPS 1.3032 1.2833 1.3014 1.2783 1.2197 1.1799 1.1567 8.26%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.52 2.99 3.02 2.91 1.85 1.88 1.84 -
P/RPS 8.58 11.56 12.85 11.46 5.76 5.38 6.49 20.43%
P/EPS 59.53 136.75 179.50 53.28 35.15 29.58 49.97 12.36%
EY 1.68 0.73 0.56 1.88 2.85 3.38 2.00 -10.96%
DY 0.00 0.01 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.92 2.32 2.31 2.22 1.48 1.50 1.50 17.87%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 19/02/21 20/11/20 14/08/20 22/05/20 05/02/20 28/11/19 -
Price 2.48 2.85 3.34 3.05 2.28 1.95 2.05 -
P/RPS 8.44 11.01 14.21 12.01 7.09 5.58 7.23 10.85%
P/EPS 58.58 130.35 198.52 55.84 43.32 30.68 55.67 3.45%
EY 1.71 0.77 0.50 1.79 2.31 3.26 1.80 -3.35%
DY 0.00 0.01 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.89 2.21 2.55 2.33 1.82 1.56 1.67 8.59%

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