[KOTRA] YoY Annual (Unaudited) Result on 30-Jun-2002 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 59,705 47,975 38,765 31,853 23.27%
PBT 10,165 6,944 2,616 7,098 12.70%
Tax -777 654 580 -795 -0.75%
NP 9,388 7,598 3,196 6,303 14.18%
-
NP to SH 9,388 7,598 3,196 6,303 14.18%
-
Tax Rate 7.64% -9.42% -22.17% 11.20% -
Total Cost 50,317 40,377 35,569 25,550 25.31%
-
Net Worth 55,630 48,422 43,132 42,346 9.51%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,418 2,418 2,418 2,421 -0.04%
Div Payout % 25.76% 31.83% 75.66% 38.42% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 55,630 48,422 43,132 42,346 9.51%
NOSH 56,249 56,239 56,234 56,311 -0.03%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 15.72% 15.84% 8.24% 19.79% -
ROE 16.88% 15.69% 7.41% 14.88% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 106.14 85.30 68.93 56.57 23.31%
EPS 16.69 13.51 5.68 11.21 14.17%
DPS 4.30 4.30 4.30 4.30 0.00%
NAPS 0.989 0.861 0.767 0.752 9.55%
Adjusted Per Share Value based on latest NOSH - 55,285
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 40.26 32.35 26.14 21.48 23.27%
EPS 6.33 5.12 2.15 4.25 14.18%
DPS 1.63 1.63 1.63 1.63 0.00%
NAPS 0.3751 0.3265 0.2908 0.2855 9.51%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.59 0.55 0.58 0.57 -
P/RPS 0.56 0.64 0.84 1.01 -17.83%
P/EPS 3.54 4.07 10.21 5.09 -11.39%
EY 28.29 24.56 9.80 19.64 12.92%
DY 7.29 7.82 7.41 7.54 -1.11%
P/NAPS 0.60 0.64 0.76 0.76 -7.57%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/05 24/08/04 29/08/03 29/08/02 -
Price 0.60 0.55 0.62 0.64 -
P/RPS 0.57 0.64 0.90 1.13 -20.37%
P/EPS 3.59 4.07 10.91 5.72 -14.36%
EY 27.82 24.56 9.17 17.49 16.71%
DY 7.17 7.82 6.94 6.72 2.18%
P/NAPS 0.61 0.64 0.81 0.85 -10.46%

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