[KOTRA] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -8.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 38,765 36,133 33,749 31,914 31,853 31,927 31,631 14.56%
PBT 2,616 5,042 6,622 6,375 7,098 8,303 7,665 -51.25%
Tax 580 -132 -482 -624 -795 -755 -367 -
NP 3,196 4,910 6,140 5,751 6,303 7,548 7,298 -42.41%
-
NP to SH 3,196 4,910 6,140 5,751 6,303 7,548 7,298 -42.41%
-
Tax Rate -22.17% 2.62% 7.28% 9.79% 11.20% 9.09% 4.79% -
Total Cost 35,569 31,223 27,609 26,163 25,550 24,379 24,333 28.89%
-
Net Worth 43,928 43,953 45,003 43,786 41,574 40,992 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,437 2,401 3,805 2,398 2,398 2,801 1,397 45.06%
Div Payout % 76.26% 48.91% 61.98% 41.71% 38.06% 37.11% 19.15% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 43,928 43,953 45,003 43,786 41,574 40,992 0 -
NOSH 57,272 55,849 56,254 56,208 55,285 56,153 56,279 1.17%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.24% 13.59% 18.19% 18.02% 19.79% 23.64% 23.07% -
ROE 7.28% 11.17% 13.64% 13.13% 15.16% 18.41% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 67.68 64.70 59.99 56.78 57.62 56.86 56.20 13.23%
EPS 5.58 8.79 10.91 10.23 11.40 13.44 12.97 -43.09%
DPS 4.26 4.30 6.80 4.30 4.30 5.00 2.50 42.80%
NAPS 0.767 0.787 0.80 0.779 0.752 0.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 56,208
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 26.14 24.36 22.76 21.52 21.48 21.53 21.33 14.56%
EPS 2.15 3.31 4.14 3.88 4.25 5.09 4.92 -42.50%
DPS 1.64 1.62 2.57 1.62 1.62 1.89 0.94 45.07%
NAPS 0.2962 0.2964 0.3034 0.2952 0.2803 0.2764 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 0.58 0.57 0.57 0.56 0.57 0.84 0.00 -
P/RPS 0.86 0.88 0.95 0.99 0.99 1.48 0.00 -
P/EPS 10.39 6.48 5.22 5.47 5.00 6.25 0.00 -
EY 9.62 15.42 19.15 18.27 20.00 16.00 0.00 -
DY 7.34 7.54 11.93 7.68 7.54 5.95 0.00 -
P/NAPS 0.76 0.72 0.71 0.72 0.76 1.15 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 - - - - -
Price 0.62 0.59 0.56 0.00 0.00 0.00 0.00 -
P/RPS 0.92 0.91 0.93 0.00 0.00 0.00 0.00 -
P/EPS 11.11 6.71 5.13 0.00 0.00 0.00 0.00 -
EY 9.00 14.90 19.49 0.00 0.00 0.00 0.00 -
DY 6.86 7.29 12.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.70 0.00 0.00 0.00 0.00 -

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