[KOTRA] YoY Quarter Result on 31-Mar-2019 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
17-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 6.98%
YoY- 40.94%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 55,244 43,342 46,507 40,729 44,559 45,220 42,259 4.56%
PBT 17,095 6,243 7,630 5,210 3,697 4,584 676 71.28%
Tax -58 3 -13 -43 -31 0 0 -
NP 17,037 6,246 7,617 5,167 3,666 4,584 676 71.18%
-
NP to SH 17,037 6,246 7,617 5,167 3,666 4,584 676 71.18%
-
Tax Rate 0.34% -0.05% 0.17% 0.83% 0.84% 0.00% 0.00% -
Total Cost 38,207 37,096 38,890 35,562 40,893 40,636 41,583 -1.40%
-
Net Worth 227,876 193,289 180,896 160,246 146,237 136,460 128,572 10.00%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 227,876 193,289 180,896 160,246 146,237 136,460 128,572 10.00%
NOSH 147,974 147,934 145,272 143,889 133,601 132,485 132,549 1.85%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 30.84% 14.41% 16.38% 12.69% 8.23% 10.14% 1.60% -
ROE 7.48% 3.23% 4.21% 3.22% 2.51% 3.36% 0.53% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 37.33 29.37 32.14 29.23 33.52 34.13 31.88 2.66%
EPS 11.51 4.23 5.26 3.71 2.76 3.46 0.51 68.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.31 1.25 1.15 1.10 1.03 0.97 8.00%
Adjusted Per Share Value based on latest NOSH - 143,889
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 37.25 29.22 31.36 27.46 30.04 30.49 28.49 4.56%
EPS 11.49 4.21 5.14 3.48 2.47 3.09 0.46 70.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5364 1.3032 1.2197 1.0805 0.986 0.9201 0.8669 10.00%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 4.35 2.52 1.85 1.69 1.78 1.38 1.06 -
P/RPS 11.65 8.58 5.76 5.78 5.31 4.04 3.32 23.26%
P/EPS 37.78 59.53 35.15 45.58 64.55 39.88 207.84 -24.72%
EY 2.65 1.68 2.85 2.19 1.55 2.51 0.48 32.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.92 1.48 1.47 1.62 1.34 1.09 17.15%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 28/05/21 22/05/20 17/05/19 14/05/18 19/05/17 25/05/16 -
Price 4.28 2.48 2.28 1.71 1.63 1.58 1.01 -
P/RPS 11.46 8.44 7.09 5.85 4.86 4.63 3.17 23.87%
P/EPS 37.17 58.58 43.32 46.12 59.11 45.66 198.04 -24.32%
EY 2.69 1.71 2.31 2.17 1.69 2.19 0.50 32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 1.89 1.82 1.49 1.48 1.53 1.04 17.79%

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