[KOTRA] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -19.19%
YoY- -45.14%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 89,994 86,858 88,664 83,688 86,682 88,076 88,160 1.38%
PBT 8,984 6,792 7,035 6,369 7,676 11,709 11,811 -16.68%
Tax 139 -468 -403 257 523 528 490 -56.86%
NP 9,123 6,324 6,632 6,626 8,199 12,237 12,301 -18.08%
-
NP to SH 9,123 6,324 6,632 6,626 8,199 12,237 12,301 -18.08%
-
Tax Rate -1.55% 6.89% 5.73% -4.04% -6.81% -4.51% -4.15% -
Total Cost 80,871 80,534 82,032 77,062 78,483 75,839 75,859 4.36%
-
Net Worth 91,005 88,178 86,308 83,261 83,928 81,583 79,996 8.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 281 281 -
Div Payout % - - - - - 2.30% 2.29% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 91,005 88,178 86,308 83,261 83,928 81,583 79,996 8.98%
NOSH 123,665 124,090 123,775 123,716 126,857 123,949 123,526 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.14% 7.28% 7.48% 7.92% 9.46% 13.89% 13.95% -
ROE 10.02% 7.17% 7.68% 7.96% 9.77% 15.00% 15.38% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 72.77 70.00 71.63 67.64 68.33 71.06 71.37 1.30%
EPS 7.38 5.10 5.36 5.36 6.46 9.87 9.96 -18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.23 -
NAPS 0.7359 0.7106 0.6973 0.673 0.6616 0.6582 0.6476 8.90%
Adjusted Per Share Value based on latest NOSH - 123,716
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.68 58.56 59.78 56.43 58.44 59.38 59.44 1.38%
EPS 6.15 4.26 4.47 4.47 5.53 8.25 8.29 -18.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.19 -
NAPS 0.6136 0.5945 0.5819 0.5614 0.5659 0.5501 0.5394 8.98%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.47 0.43 0.49 0.45 0.52 0.77 0.85 -
P/RPS 0.65 0.61 0.68 0.67 0.76 1.08 1.19 -33.20%
P/EPS 6.37 8.44 9.15 8.40 8.05 7.80 8.54 -17.76%
EY 15.70 11.85 10.93 11.90 12.43 12.82 11.72 21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.29 0.27 -
P/NAPS 0.64 0.61 0.70 0.67 0.79 1.17 1.31 -37.99%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 26/02/09 19/11/08 25/08/08 26/05/08 28/02/08 -
Price 0.53 0.49 0.42 0.40 0.60 0.57 0.66 -
P/RPS 0.73 0.70 0.59 0.59 0.88 0.80 0.92 -14.30%
P/EPS 7.18 9.61 7.84 7.47 9.28 5.77 6.63 5.46%
EY 13.92 10.40 12.76 13.39 10.77 17.32 15.09 -5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.40 0.35 -
P/NAPS 0.72 0.69 0.60 0.59 0.91 0.87 1.02 -20.73%

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