[KOTRA] YoY Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -3.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 58,872 44,657 36,090 30,384 24.64%
PBT 10,354 6,764 4,901 7,642 10.64%
Tax -493 94 -122 -1,006 -21.14%
NP 9,861 6,858 4,778 6,636 14.10%
-
NP to SH 9,861 6,858 4,778 6,636 14.10%
-
Tax Rate 4.76% -1.39% 2.49% 13.16% -
Total Cost 49,010 37,798 31,312 23,748 27.28%
-
Net Worth 53,543 47,392 44,228 41,053 9.24%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,874 1,873 1,873 - -
Div Payout % 19.01% 27.32% 39.20% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 53,543 47,392 44,228 41,053 9.24%
NOSH 56,243 56,218 56,198 56,237 0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 16.75% 15.36% 13.24% 21.84% -
ROE 18.42% 14.47% 10.80% 16.16% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 104.67 79.44 64.22 54.03 24.63%
EPS 17.53 12.20 8.49 11.80 14.09%
DPS 3.33 3.33 3.33 0.00 -
NAPS 0.952 0.843 0.787 0.73 9.24%
Adjusted Per Share Value based on latest NOSH - 56,153
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 39.69 30.11 24.33 20.49 24.63%
EPS 6.65 4.62 3.22 4.47 14.14%
DPS 1.26 1.26 1.26 0.00 -
NAPS 0.361 0.3195 0.2982 0.2768 9.24%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.62 0.60 0.57 0.84 -
P/RPS 0.59 0.76 0.89 1.55 -27.50%
P/EPS 3.54 4.92 6.70 7.12 -20.76%
EY 28.28 20.33 14.92 14.05 26.23%
DY 5.38 5.56 5.85 0.00 -
P/NAPS 0.65 0.71 0.72 1.15 -17.30%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/05 24/05/04 29/05/03 30/05/02 -
Price 0.58 0.55 0.59 0.64 -
P/RPS 0.55 0.69 0.92 1.18 -22.44%
P/EPS 3.31 4.51 6.94 5.42 -15.14%
EY 30.23 22.18 14.41 18.44 17.89%
DY 5.75 6.06 5.65 0.00 -
P/NAPS 0.61 0.65 0.75 0.88 -11.48%

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