[KOTRA] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 91.74%
YoY- 86.3%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 179,238 157,932 154,234 143,118 122,746 103,932 115,436 7.60%
PBT 13,106 11,764 8,446 -912 -6,658 -11,366 -3,958 -
Tax -88 0 0 0 0 0 0 -
NP 13,018 11,764 8,446 -912 -6,658 -11,366 -3,958 -
-
NP to SH 13,018 11,764 8,446 -912 -6,658 -11,366 -3,958 -
-
Tax Rate 0.67% 0.00% 0.00% - - - - -
Total Cost 166,220 146,168 145,788 144,030 129,404 115,298 119,394 5.66%
-
Net Worth 148,896 137,776 127,087 120,705 108,324 96,784 98,949 7.04%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 53 52 - - - - - -
Div Payout % 0.41% 0.45% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 148,896 137,776 127,087 120,705 108,324 96,784 98,949 7.04%
NOSH 133,601 132,477 132,382 134,117 132,103 124,082 123,687 1.29%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 7.26% 7.45% 5.48% -0.64% -5.42% -10.94% -3.43% -
ROE 8.74% 8.54% 6.65% -0.76% -6.15% -11.74% -4.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 134.82 119.21 116.51 106.71 92.92 83.76 93.33 6.31%
EPS 9.80 8.88 6.38 -0.68 -5.04 -9.16 -3.20 -
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.04 0.96 0.90 0.82 0.78 0.80 5.76%
Adjusted Per Share Value based on latest NOSH - 132,471
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 120.85 106.48 103.99 96.50 82.76 70.08 77.83 7.60%
EPS 8.78 7.93 5.69 -0.61 -4.49 -7.66 -2.67 -
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0039 0.929 0.8569 0.8139 0.7304 0.6526 0.6672 7.03%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.80 1.11 1.07 1.16 0.90 0.87 0.55 -
P/RPS 1.34 0.93 0.92 1.09 0.97 1.04 0.59 14.63%
P/EPS 18.38 12.50 16.77 -170.59 -17.86 -9.50 -17.19 -
EY 5.44 8.00 5.96 -0.59 -5.60 -10.53 -5.82 -
DY 0.02 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.07 1.11 1.29 1.10 1.12 0.69 15.15%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 08/02/17 25/02/16 16/02/15 26/02/14 27/02/13 28/02/12 -
Price 1.70 1.15 1.05 1.27 0.90 0.63 0.58 -
P/RPS 1.26 0.96 0.90 1.19 0.97 0.75 0.62 12.53%
P/EPS 17.36 12.95 16.46 -186.76 -17.86 -6.88 -18.12 -
EY 5.76 7.72 6.08 -0.54 -5.60 -14.54 -5.52 -
DY 0.02 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.11 1.09 1.41 1.10 0.81 0.72 13.24%

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