[KOTRA] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 182.88%
YoY- 10.66%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 72,805 88,457 92,019 89,619 78,966 77,117 71,559 0.28%
PBT 5,725 14,122 10,571 6,553 5,882 4,223 -456 -
Tax -20 -87 -68 -44 0 0 0 -
NP 5,705 14,035 10,503 6,509 5,882 4,223 -456 -
-
NP to SH 5,705 14,035 10,503 6,509 5,882 4,223 -456 -
-
Tax Rate 0.35% 0.62% 0.64% 0.67% 0.00% 0.00% - -
Total Cost 67,100 74,422 81,516 83,110 73,084 72,894 72,015 -1.17%
-
Net Worth 190,338 174,995 160,184 148,896 137,776 127,087 120,705 7.87%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 29 55 41 26 26 - - -
Div Payout % 0.52% 0.40% 0.40% 0.41% 0.45% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 190,338 174,995 160,184 148,896 137,776 127,087 120,705 7.87%
NOSH 147,934 144,945 143,722 133,601 132,477 132,382 134,117 1.64%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.84% 15.87% 11.41% 7.26% 7.45% 5.48% -0.64% -
ROE 3.00% 8.02% 6.56% 4.37% 4.27% 3.32% -0.38% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 49.34 63.19 66.06 67.41 59.61 58.25 53.36 -1.29%
EPS 3.87 10.03 7.54 4.90 4.44 3.19 -0.34 -
DPS 0.02 0.04 0.03 0.02 0.02 0.00 0.00 -
NAPS 1.29 1.25 1.15 1.12 1.04 0.96 0.90 6.17%
Adjusted Per Share Value based on latest NOSH - 133,601
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 49.09 59.64 62.04 60.43 53.24 52.00 48.25 0.28%
EPS 3.85 9.46 7.08 4.39 3.97 2.85 -0.31 -
DPS 0.02 0.04 0.03 0.02 0.02 0.00 0.00 -
NAPS 1.2833 1.1799 1.08 1.0039 0.929 0.8569 0.8139 7.87%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.99 1.88 1.70 1.80 1.11 1.07 1.16 -
P/RPS 6.06 2.98 2.57 2.67 1.86 1.84 2.17 18.64%
P/EPS 77.33 18.75 22.55 36.76 25.00 33.54 -341.18 -
EY 1.29 5.33 4.44 2.72 4.00 2.98 -0.29 -
DY 0.01 0.02 0.02 0.01 0.02 0.00 0.00 -
P/NAPS 2.32 1.50 1.48 1.61 1.07 1.11 1.29 10.26%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 19/02/21 05/02/20 19/02/19 13/02/18 08/02/17 25/02/16 16/02/15 -
Price 2.85 1.95 1.73 1.70 1.15 1.05 1.27 -
P/RPS 5.78 3.09 2.62 2.52 1.93 1.80 2.38 15.92%
P/EPS 73.71 19.45 22.94 34.72 25.90 32.92 -373.53 -
EY 1.36 5.14 4.36 2.88 3.86 3.04 -0.27 -
DY 0.01 0.02 0.02 0.01 0.02 0.00 0.00 -
P/NAPS 2.21 1.56 1.50 1.52 1.11 1.09 1.41 7.77%

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