[KOTRA] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 2.38%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 242,199 207,917 159,622 171,727 172,550 178,476 166,368 6.45%
PBT 66,076 58,279 26,273 25,926 21,364 15,903 12,524 31.92%
Tax -842 3,816 -1,883 3,631 831 -154 -127 37.04%
NP 65,234 62,095 24,390 29,557 22,195 15,749 12,397 31.86%
-
NP to SH 65,234 62,095 24,390 29,557 22,195 15,749 12,397 31.86%
-
Tax Rate 1.27% -6.55% 7.17% -14.01% -3.89% 0.97% 1.01% -
Total Cost 176,965 145,822 135,232 142,170 150,355 162,727 153,971 2.34%
-
Net Worth 270,841 244,153 206,568 189,587 167,230 152,884 142,021 11.35%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 37,740 14,057 2,950 6,512 4,180 2,658 2,654 55.61%
Div Payout % 57.85% 22.64% 12.10% 22.03% 18.84% 16.88% 21.41% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 270,841 244,153 206,568 189,587 167,230 152,884 142,021 11.35%
NOSH 148,064 147,974 147,944 145,470 143,961 133,601 132,730 1.83%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 26.93% 29.87% 15.28% 17.21% 12.86% 8.82% 7.45% -
ROE 24.09% 25.43% 11.81% 15.59% 13.27% 10.30% 8.73% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 163.65 140.51 108.18 118.66 123.82 134.25 125.34 4.54%
EPS 44.08 41.96 16.53 20.42 15.93 11.85 9.34 29.49%
DPS 25.50 9.50 2.00 4.50 3.00 2.00 2.00 52.81%
NAPS 1.83 1.65 1.40 1.31 1.20 1.15 1.07 9.35%
Adjusted Per Share Value based on latest NOSH - 145,470
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 163.30 140.19 107.62 115.79 116.34 120.34 112.17 6.45%
EPS 43.98 41.87 16.44 19.93 14.96 10.62 8.36 31.86%
DPS 25.45 9.48 1.99 4.39 2.82 1.79 1.79 55.61%
NAPS 1.8261 1.6462 1.3928 1.2783 1.1275 1.0308 0.9576 11.35%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.12 4.00 2.37 2.91 1.76 1.82 2.08 -
P/RPS 3.13 2.85 2.19 2.45 1.42 1.36 1.66 11.14%
P/EPS 11.62 9.53 14.34 14.25 11.05 15.36 22.27 -10.27%
EY 8.61 10.49 6.97 7.02 9.05 6.51 4.49 11.45%
DY 4.98 2.38 0.84 1.55 1.70 1.10 0.96 31.55%
P/NAPS 2.80 2.42 1.69 2.22 1.47 1.58 1.94 6.30%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 29/08/22 02/09/21 14/08/20 22/08/19 21/08/18 23/08/17 -
Price 5.45 4.09 3.02 3.05 1.78 1.70 2.00 -
P/RPS 3.33 2.91 2.79 2.57 1.44 1.27 1.60 12.98%
P/EPS 12.36 9.75 18.27 14.93 11.18 14.35 21.41 -8.74%
EY 8.09 10.26 5.47 6.70 8.95 6.97 4.67 9.58%
DY 4.68 2.32 0.66 1.48 1.69 1.18 1.00 29.31%
P/NAPS 2.98 2.48 2.16 2.33 1.48 1.48 1.87 8.07%

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