[KOTRA] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 23.81%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 102,357 96,608 90,793 93,011 89,994 86,858 88,664 10.07%
PBT 12,466 9,741 9,428 11,401 8,984 6,792 7,035 46.58%
Tax -745 1,323 1,133 -106 139 -468 -403 50.79%
NP 11,721 11,064 10,561 11,295 9,123 6,324 6,632 46.32%
-
NP to SH 11,721 11,064 10,561 11,295 9,123 6,324 6,632 46.32%
-
Tax Rate 5.98% -13.58% -12.02% 0.93% -1.55% 6.89% 5.73% -
Total Cost 90,636 85,544 80,232 81,716 80,871 80,534 82,032 6.89%
-
Net Worth 102,895 99,055 96,768 94,803 91,005 88,178 86,308 12.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 102,895 99,055 96,768 94,803 91,005 88,178 86,308 12.46%
NOSH 123,970 123,757 123,571 123,958 123,665 124,090 123,775 0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.45% 11.45% 11.63% 12.14% 10.14% 7.28% 7.48% -
ROE 11.39% 11.17% 10.91% 11.91% 10.02% 7.17% 7.68% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.57 78.06 73.47 75.03 72.77 70.00 71.63 9.96%
EPS 9.45 8.94 8.55 9.11 7.38 5.10 5.36 46.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.8004 0.7831 0.7648 0.7359 0.7106 0.6973 12.35%
Adjusted Per Share Value based on latest NOSH - 123,958
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 69.01 65.14 61.22 62.71 60.68 58.56 59.78 10.07%
EPS 7.90 7.46 7.12 7.62 6.15 4.26 4.47 46.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6938 0.6679 0.6525 0.6392 0.6136 0.5945 0.5819 12.47%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.62 0.60 0.63 0.54 0.47 0.43 0.49 -
P/RPS 0.75 0.77 0.86 0.72 0.65 0.61 0.68 6.76%
P/EPS 6.56 6.71 7.37 5.93 6.37 8.44 9.15 -19.94%
EY 15.25 14.90 13.57 16.87 15.70 11.85 10.93 24.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 0.80 0.71 0.64 0.61 0.70 4.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 10/02/10 25/11/09 26/08/09 28/05/09 26/02/09 -
Price 0.63 0.56 0.69 0.58 0.53 0.49 0.42 -
P/RPS 0.76 0.72 0.94 0.77 0.73 0.70 0.59 18.44%
P/EPS 6.66 6.26 8.07 6.37 7.18 9.61 7.84 -10.33%
EY 15.01 15.96 12.39 15.71 13.92 10.40 12.76 11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.70 0.88 0.76 0.72 0.69 0.60 17.11%

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