[KOTRA] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -22.66%
YoY- 1625.0%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 176,997 178,904 165,581 159,168 142,612 139,468 119,358 6.78%
PBT 21,041 13,666 13,954 6,532 378 2,842 -2,778 -
Tax -148 -100 0 0 0 0 0 -
NP 20,893 13,566 13,954 6,532 378 2,842 -2,778 -
-
NP to SH 20,893 13,566 13,954 6,532 378 2,842 -2,778 -
-
Tax Rate 0.70% 0.73% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 156,104 165,337 151,626 152,636 142,233 136,625 122,137 4.17%
-
Net Worth 160,246 146,237 136,628 128,433 123,066 115,207 100,478 8.08%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 5,573 3,545 3,537 - - - - -
Div Payout % 26.68% 26.13% 25.35% - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 160,246 146,237 136,628 128,433 123,066 115,207 100,478 8.08%
NOSH 143,889 133,601 132,648 132,405 135,237 132,422 124,047 2.50%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.80% 7.58% 8.43% 4.10% 0.27% 2.04% -2.33% -
ROE 13.04% 9.28% 10.21% 5.09% 0.31% 2.47% -2.77% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 127.02 134.57 124.83 120.21 105.45 105.32 96.22 4.73%
EPS 15.00 10.20 10.52 4.93 0.28 2.15 -2.24 -
DPS 4.00 2.67 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.10 1.03 0.97 0.91 0.87 0.81 6.01%
Adjusted Per Share Value based on latest NOSH - 132,549
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 119.34 120.63 111.64 107.32 96.16 94.04 80.48 6.78%
EPS 14.09 9.15 9.41 4.40 0.26 1.92 -1.87 -
DPS 3.76 2.39 2.39 0.00 0.00 0.00 0.00 -
NAPS 1.0805 0.986 0.9212 0.866 0.8298 0.7768 0.6775 8.08%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.69 1.78 1.38 1.06 1.11 0.90 0.55 -
P/RPS 1.33 1.32 1.11 0.88 1.05 0.85 0.57 15.15%
P/EPS 11.27 17.44 13.12 21.49 396.43 41.93 -24.55 -
EY 8.87 5.73 7.62 4.65 0.25 2.39 -4.07 -
DY 2.37 1.50 1.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.62 1.34 1.09 1.22 1.03 0.68 13.70%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 17/05/19 14/05/18 19/05/17 25/05/16 27/05/15 27/05/14 29/05/13 -
Price 1.71 1.63 1.58 1.01 1.10 1.17 0.57 -
P/RPS 1.35 1.21 1.27 0.84 1.04 1.11 0.59 14.78%
P/EPS 11.40 15.97 15.02 20.47 392.86 54.50 -25.45 -
EY 8.77 6.26 6.66 4.88 0.25 1.83 -3.93 -
DY 2.34 1.64 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.48 1.53 1.04 1.21 1.34 0.70 13.41%

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