[KOTRA] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -55.33%
YoY- -51.77%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 176,360 165,040 157,591 149,729 146,376 129,800 119,921 6.63%
PBT 12,308 13,432 5,793 3,917 8,045 1,881 -1,779 -
Tax -202 -104 -118 -105 -142 -56 -54 24.58%
NP 12,106 13,328 5,675 3,812 7,903 1,825 -1,833 -
-
NP to SH 12,106 13,328 5,675 3,812 7,903 1,825 -1,833 -
-
Tax Rate 1.64% 0.77% 2.04% 2.68% 1.77% 2.98% - -
Total Cost 164,254 151,712 151,916 145,917 138,473 127,975 121,754 5.11%
-
Net Worth 146,237 136,460 128,572 120,250 115,038 100,523 98,203 6.85%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 26 26 - - - - - -
Div Payout % 0.22% 0.20% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 146,237 136,460 128,572 120,250 115,038 100,523 98,203 6.85%
NOSH 133,601 132,485 132,549 132,142 132,227 124,103 124,307 1.20%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.86% 8.08% 3.60% 2.55% 5.40% 1.41% -1.53% -
ROE 8.28% 9.77% 4.41% 3.17% 6.87% 1.82% -1.87% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 132.66 124.57 118.89 113.31 110.70 104.59 96.47 5.45%
EPS 9.11 10.06 4.28 2.88 5.98 1.47 -1.47 -
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.03 0.97 0.91 0.87 0.81 0.79 5.66%
Adjusted Per Share Value based on latest NOSH - 132,142
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 118.91 111.28 106.25 100.95 98.69 87.52 80.86 6.63%
EPS 8.16 8.99 3.83 2.57 5.33 1.23 -1.24 -
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.986 0.9201 0.8669 0.8108 0.7756 0.6778 0.6621 6.85%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.78 1.38 1.06 1.11 0.90 0.55 0.60 -
P/RPS 1.34 1.11 0.89 0.98 0.81 0.53 0.62 13.69%
P/EPS 19.55 13.72 24.76 38.48 15.06 37.40 -40.69 -
EY 5.12 7.29 4.04 2.60 6.64 2.67 -2.46 -
DY 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.34 1.09 1.22 1.03 0.68 0.76 13.43%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 19/05/17 25/05/16 27/05/15 27/05/14 29/05/13 24/05/12 -
Price 1.63 1.58 1.01 1.10 1.17 0.57 0.55 -
P/RPS 1.23 1.27 0.85 0.97 1.06 0.54 0.57 13.67%
P/EPS 17.90 15.71 23.59 38.13 19.58 38.76 -37.30 -
EY 5.59 6.37 4.24 2.62 5.11 2.58 -2.68 -
DY 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.53 1.04 1.21 1.34 0.70 0.70 13.28%

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