[KOTRA] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 10.78%
YoY- 137.73%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 83,168 68,899 59,705 47,975 38,765 31,853 21.14%
PBT 9,090 9,330 10,165 6,944 2,616 7,098 5.06%
Tax 510 657 -777 654 580 -795 -
NP 9,600 9,987 9,388 7,598 3,196 6,303 8.77%
-
NP to SH 9,600 9,987 9,388 7,598 3,196 6,303 8.77%
-
Tax Rate -5.61% -7.04% 7.64% -9.42% -22.17% 11.20% -
Total Cost 73,568 58,912 50,317 40,377 35,569 25,550 23.54%
-
Net Worth 74,156 64,780 55,630 48,422 43,132 42,346 11.85%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 281 - 2,418 2,418 2,418 2,421 -34.98%
Div Payout % 2.93% - 25.76% 31.83% 75.66% 38.42% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 74,156 64,780 55,630 48,422 43,132 42,346 11.85%
NOSH 56,239 56,233 56,249 56,239 56,234 56,311 -0.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.54% 14.50% 15.72% 15.84% 8.24% 19.79% -
ROE 12.95% 15.42% 16.88% 15.69% 7.41% 14.88% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 147.88 122.52 106.14 85.30 68.93 56.57 21.17%
EPS 17.07 17.76 16.69 13.51 5.68 11.21 8.76%
DPS 0.50 0.00 4.30 4.30 4.30 4.30 -34.95%
NAPS 1.3186 1.152 0.989 0.861 0.767 0.752 11.87%
Adjusted Per Share Value based on latest NOSH - 56,284
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 56.08 46.45 40.26 32.35 26.14 21.48 21.14%
EPS 6.47 6.73 6.33 5.12 2.15 4.25 8.76%
DPS 0.19 0.00 1.63 1.63 1.63 1.63 -34.92%
NAPS 0.50 0.4368 0.3751 0.3265 0.2908 0.2855 11.85%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.90 0.59 0.59 0.55 0.58 0.57 -
P/RPS 1.28 0.48 0.56 0.64 0.84 1.01 4.84%
P/EPS 11.13 3.32 3.54 4.07 10.21 5.09 16.92%
EY 8.98 30.10 28.29 24.56 9.80 19.64 -14.48%
DY 0.26 0.00 7.29 7.82 7.41 7.54 -48.98%
P/NAPS 1.44 0.51 0.60 0.64 0.76 0.76 13.62%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 23/08/07 28/08/06 22/08/05 24/08/04 29/08/03 29/08/02 -
Price 0.73 0.57 0.60 0.55 0.62 0.64 -
P/RPS 0.49 0.47 0.57 0.64 0.90 1.13 -15.38%
P/EPS 4.28 3.21 3.59 4.07 10.91 5.72 -5.63%
EY 23.38 31.16 27.82 24.56 9.17 17.49 5.97%
DY 0.68 0.00 7.17 7.82 6.94 6.72 -36.73%
P/NAPS 0.55 0.49 0.61 0.64 0.81 0.85 -8.33%

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