[KOTRA] YoY TTM 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- 7.6%
YoY- 75.48%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 202,625 152,910 174,766 177,046 176,360 165,040 157,591 4.27%
PBT 60,231 16,142 27,335 21,434 12,308 13,432 5,793 47.70%
Tax -1,933 3,714 842 -190 -202 -104 -118 59.33%
NP 58,298 19,856 28,177 21,244 12,106 13,328 5,675 47.41%
-
NP to SH 58,298 19,856 28,177 21,244 12,106 13,328 5,675 47.41%
-
Tax Rate 3.21% -23.01% -3.08% 0.89% 1.64% 0.77% 2.04% -
Total Cost 144,327 133,054 146,589 155,802 164,254 151,712 151,916 -0.85%
-
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 14,057 29 55 41 26 26 - -
Div Payout % 24.11% 0.15% 0.20% 0.20% 0.22% 0.20% - -
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 28.77% 12.99% 16.12% 12.00% 6.86% 8.08% 3.60% -
ROE 25.58% 10.27% 15.58% 13.26% 8.28% 9.77% 4.41% -
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 136.93 103.63 120.76 127.06 132.66 124.57 118.89 2.38%
EPS 39.40 13.46 19.47 15.25 9.11 10.06 4.28 44.74%
DPS 9.50 0.02 0.04 0.03 0.02 0.02 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 136.62 103.10 117.84 119.37 118.91 111.28 106.25 4.27%
EPS 39.31 13.39 19.00 14.32 8.16 8.99 3.83 47.39%
DPS 9.48 0.02 0.04 0.03 0.02 0.02 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 3.18 2.43 1.53 1.33 1.34 1.11 0.89 23.63%
P/EPS 11.04 18.73 9.50 11.09 19.55 13.72 24.76 -12.58%
EY 9.06 5.34 10.52 9.02 5.12 7.29 4.04 14.40%
DY 2.18 0.01 0.02 0.02 0.01 0.01 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 3.13 2.39 1.89 1.35 1.23 1.27 0.85 24.25%
P/EPS 10.86 18.43 11.71 11.22 17.90 15.71 23.59 -12.12%
EY 9.21 5.43 8.54 8.92 5.59 6.37 4.24 13.79%
DY 2.22 0.01 0.02 0.02 0.01 0.01 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