[KOTRA] QoQ Quarter Result on 30-Jun-2022 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- -4.7%
YoY- 30.52%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 59,396 62,251 64,752 48,767 55,244 52,817 51,089 10.57%
PBT 17,683 16,554 18,351 12,353 17,095 13,909 14,922 11.99%
Tax -188 -143 -111 3,883 -58 -5 -4 1205.42%
NP 17,495 16,411 18,240 16,236 17,037 13,904 14,918 11.21%
-
NP to SH 17,495 16,411 18,240 16,236 17,037 13,904 14,918 11.21%
-
Tax Rate 1.06% 0.86% 0.60% -31.43% 0.34% 0.04% 0.03% -
Total Cost 41,901 45,840 46,512 32,531 38,207 38,913 36,171 10.30%
-
Net Worth 257,516 254,539 261,938 244,153 227,876 224,917 221,958 10.42%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 14,798 - - - 14,057 - -
Div Payout % - 90.18% - - - 101.10% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 257,516 254,539 261,938 244,153 227,876 224,917 221,958 10.42%
NOSH 148,024 147,992 147,992 147,974 147,974 147,974 147,974 0.02%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 29.45% 26.36% 28.17% 33.29% 30.84% 26.32% 29.20% -
ROE 6.79% 6.45% 6.96% 6.65% 7.48% 6.18% 6.72% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 40.13 42.06 43.75 32.96 37.33 35.69 34.53 10.54%
EPS 11.82 11.09 12.33 10.97 11.51 9.40 10.08 11.21%
DPS 0.00 10.00 0.00 0.00 0.00 9.50 0.00 -
NAPS 1.74 1.72 1.77 1.65 1.54 1.52 1.50 10.41%
Adjusted Per Share Value based on latest NOSH - 147,974
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 40.05 41.97 43.66 32.88 37.25 35.61 34.45 10.57%
EPS 11.80 11.07 12.30 10.95 11.49 9.37 10.06 11.23%
DPS 0.00 9.98 0.00 0.00 0.00 9.48 0.00 -
NAPS 1.7363 1.7162 1.7661 1.6462 1.5364 1.5165 1.4965 10.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 5.55 6.60 4.25 4.00 4.35 3.16 2.79 -
P/RPS 13.83 15.69 9.71 12.14 11.65 8.85 8.08 43.13%
P/EPS 46.95 59.52 34.48 36.46 37.78 33.63 27.67 42.30%
EY 2.13 1.68 2.90 2.74 2.65 2.97 3.61 -29.67%
DY 0.00 1.52 0.00 0.00 0.00 3.01 0.00 -
P/NAPS 3.19 3.84 2.40 2.42 2.82 2.08 1.86 43.32%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 24/02/23 29/11/22 29/08/22 30/05/22 24/02/22 26/11/21 -
Price 5.60 6.35 5.46 4.09 4.28 3.83 2.82 -
P/RPS 13.95 15.10 12.48 12.41 11.46 10.73 8.17 42.90%
P/EPS 47.37 57.26 44.30 37.28 37.17 40.76 27.97 42.12%
EY 2.11 1.75 2.26 2.68 2.69 2.45 3.58 -29.72%
DY 0.00 1.57 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 3.22 3.69 3.08 2.48 2.78 2.52 1.88 43.19%

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