[KOTRA] YoY Annual (Unaudited) Result on 30-Jun-2017 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
YoY- 59.73%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 171,727 172,550 178,476 166,368 160,230 145,174 147,371 2.57%
PBT 25,926 21,364 15,903 12,524 7,865 1,178 5,765 28.44%
Tax 3,631 831 -154 -127 -104 -118 -105 -
NP 29,557 22,195 15,749 12,397 7,761 1,060 5,660 31.68%
-
NP to SH 29,557 22,195 15,749 12,397 7,761 1,060 5,660 31.68%
-
Tax Rate -14.01% -3.89% 0.97% 1.01% 1.32% 10.02% 1.82% -
Total Cost 142,170 150,355 162,727 153,971 152,469 144,114 141,711 0.05%
-
Net Worth 189,587 167,230 152,884 142,021 130,892 121,900 118,983 8.06%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 6,512 4,180 2,658 2,654 - - - -
Div Payout % 22.03% 18.84% 16.88% 21.41% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 189,587 167,230 152,884 142,021 130,892 121,900 118,983 8.06%
NOSH 145,470 143,961 133,601 132,730 132,214 132,499 132,204 1.60%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 17.21% 12.86% 8.82% 7.45% 4.84% 0.73% 3.84% -
ROE 15.59% 13.27% 10.30% 8.73% 5.93% 0.87% 4.76% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 118.66 123.82 134.25 125.34 121.19 109.57 111.47 1.04%
EPS 20.42 15.93 11.85 9.34 5.87 0.80 4.29 29.66%
DPS 4.50 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.31 1.20 1.15 1.07 0.99 0.92 0.90 6.45%
Adjusted Per Share Value based on latest NOSH - 132,260
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 115.79 116.34 120.34 112.17 108.03 97.88 99.36 2.58%
EPS 19.93 14.96 10.62 8.36 5.23 0.71 3.82 31.66%
DPS 4.39 2.82 1.79 1.79 0.00 0.00 0.00 -
NAPS 1.2783 1.1275 1.0308 0.9576 0.8825 0.8219 0.8022 8.06%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.91 1.76 1.82 2.08 1.04 1.13 1.40 -
P/RPS 2.45 1.42 1.36 1.66 0.86 1.03 1.26 11.70%
P/EPS 14.25 11.05 15.36 22.27 17.72 141.25 32.70 -12.91%
EY 7.02 9.05 6.51 4.49 5.64 0.71 3.06 14.82%
DY 1.55 1.70 1.10 0.96 0.00 0.00 0.00 -
P/NAPS 2.22 1.47 1.58 1.94 1.05 1.23 1.56 6.05%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 14/08/20 22/08/19 21/08/18 23/08/17 29/08/16 27/08/15 27/08/14 -
Price 3.05 1.78 1.70 2.00 1.08 1.01 1.51 -
P/RPS 2.57 1.44 1.27 1.60 0.89 0.92 1.35 11.31%
P/EPS 14.93 11.18 14.35 21.41 18.40 126.25 35.27 -13.33%
EY 6.70 8.95 6.97 4.67 5.44 0.79 2.84 15.36%
DY 1.48 1.69 1.18 1.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.48 1.48 1.87 1.09 1.10 1.68 5.59%

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