[KOTRA] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -6.07%
YoY- 9.88%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 88,504 78,520 61,638 55,022 43,468 35,452 20.06%
PBT 11,936 6,494 7,886 8,006 6,214 6,928 11.48%
Tax -40 0 1,010 -18 1,056 -394 -36.69%
NP 11,896 6,494 8,896 7,988 7,270 6,534 12.72%
-
NP to SH 11,896 6,494 8,896 7,988 7,270 6,534 12.72%
-
Tax Rate 0.34% 0.00% -12.81% 0.22% -16.99% 5.69% -
Total Cost 76,608 72,026 52,742 47,034 36,198 28,918 21.49%
-
Net Worth 80,248 67,815 59,494 51,516 46,928 44,984 12.26%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 2,812 2,813 - -
Div Payout % - - - 35.21% 38.70% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 80,248 67,815 59,494 51,516 46,928 44,984 12.26%
NOSH 123,916 56,273 56,232 56,253 56,269 56,230 17.11%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.44% 8.27% 14.43% 14.52% 16.72% 18.43% -
ROE 14.82% 9.58% 14.95% 15.51% 15.49% 14.53% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 71.42 139.53 109.61 97.81 77.25 63.05 2.52%
EPS 9.60 11.54 15.82 14.20 12.92 11.62 -3.74%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 0.6476 1.2051 1.058 0.9158 0.834 0.80 -4.13%
Adjusted Per Share Value based on latest NOSH - 56,265
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 59.67 52.94 41.56 37.10 29.31 23.90 20.06%
EPS 8.02 4.38 6.00 5.39 4.90 4.41 12.69%
DPS 0.00 0.00 0.00 1.90 1.90 0.00 -
NAPS 0.5411 0.4572 0.4011 0.3474 0.3164 0.3033 12.26%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.85 0.68 0.60 0.60 0.59 0.57 -
P/RPS 1.19 0.49 0.55 0.61 0.76 0.90 5.74%
P/EPS 8.85 5.89 3.79 4.23 4.57 4.91 12.49%
EY 11.29 16.97 26.37 23.67 21.90 20.39 -11.14%
DY 0.00 0.00 0.00 8.33 8.47 0.00 -
P/NAPS 1.31 0.56 0.57 0.66 0.71 0.71 13.02%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/08 15/02/07 28/02/06 28/02/05 24/02/04 27/02/03 -
Price 0.66 0.72 0.61 0.59 0.61 0.56 -
P/RPS 0.92 0.52 0.56 0.60 0.79 0.89 0.66%
P/EPS 6.88 6.24 3.86 4.15 4.72 4.82 7.37%
EY 14.55 16.03 25.93 24.07 21.18 20.75 -6.84%
DY 0.00 0.00 0.00 8.47 8.20 0.00 -
P/NAPS 1.02 0.60 0.58 0.64 0.73 0.70 7.81%

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