[KOTRA] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 30.82%
YoY- 333.04%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 157,557 153,665 147,371 146,376 140,701 133,744 131,294 12.88%
PBT 8,638 6,350 5,765 8,045 6,183 4,308 3,829 71.75%
Tax -105 -105 -105 -142 -142 -142 -142 -18.18%
NP 8,533 6,245 5,660 7,903 6,041 4,166 3,687 74.69%
-
NP to SH 8,533 6,245 5,660 7,903 6,041 4,166 3,687 74.69%
-
Tax Rate 1.22% 1.65% 1.82% 1.77% 2.30% 3.30% 3.71% -
Total Cost 149,024 147,420 141,711 138,473 134,660 129,578 127,607 10.86%
-
Net Worth 119,224 116,252 118,866 115,038 139,400 108,447 108,525 6.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 119,224 116,252 118,866 115,038 139,400 108,447 108,525 6.45%
NOSH 132,471 132,105 132,074 132,227 170,000 132,252 127,676 2.48%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.42% 4.06% 3.84% 5.40% 4.29% 3.11% 2.81% -
ROE 7.16% 5.37% 4.76% 6.87% 4.33% 3.84% 3.40% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 118.94 116.32 111.58 110.70 82.77 101.13 102.83 10.15%
EPS 6.44 4.73 4.29 5.98 3.55 3.15 2.89 70.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.88 0.90 0.87 0.82 0.82 0.85 3.87%
Adjusted Per Share Value based on latest NOSH - 132,227
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.23 103.61 99.36 98.69 94.87 90.18 88.52 12.89%
EPS 5.75 4.21 3.82 5.33 4.07 2.81 2.49 74.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8039 0.7838 0.8015 0.7756 0.9399 0.7312 0.7317 6.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.16 1.36 1.40 0.90 0.90 0.78 0.67 -
P/RPS 0.98 1.17 1.25 0.81 1.09 0.77 0.65 31.38%
P/EPS 18.01 28.77 32.67 15.06 25.33 24.76 23.20 -15.49%
EY 5.55 3.48 3.06 6.64 3.95 4.04 4.31 18.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.55 1.56 1.03 1.10 0.95 0.79 38.54%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 26/11/14 27/08/14 27/05/14 26/02/14 27/11/13 28/08/13 -
Price 1.27 1.30 1.51 1.17 0.90 0.90 0.72 -
P/RPS 1.07 1.12 1.35 1.06 1.09 0.89 0.70 32.59%
P/EPS 19.72 27.50 35.24 19.58 25.33 28.57 24.93 -14.43%
EY 5.07 3.64 2.84 5.11 3.95 3.50 4.01 16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.48 1.68 1.34 1.10 1.10 0.85 40.00%

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