[KOTRA] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 62,251 64,752 48,767 55,244 52,817 51,089 43,475 26.96% QoQ % -3.86% 32.78% -11.72% 4.60% 3.38% 17.51% - Horiz. % 143.19% 148.94% 112.17% 127.07% 121.49% 117.51% 100.00%
PBT 16,554 18,351 12,353 17,095 13,909 14,922 14,305 10.19% QoQ % -9.79% 48.56% -27.74% 22.91% -6.79% 4.31% - Horiz. % 115.72% 128.28% 86.35% 119.50% 97.23% 104.31% 100.00%
Tax -143 -111 3,883 -58 -5 -4 -1,866 -81.87% QoQ % -28.83% -102.86% 6,794.83% -1,060.00% -25.00% 99.79% - Horiz. % 7.66% 5.95% -208.09% 3.11% 0.27% 0.21% 100.00%
NP 16,411 18,240 16,236 17,037 13,904 14,918 12,439 20.23% QoQ % -10.03% 12.34% -4.70% 22.53% -6.80% 19.93% - Horiz. % 131.93% 146.64% 130.52% 136.96% 111.78% 119.93% 100.00%
NP to SH 16,411 18,240 16,236 17,037 13,904 14,918 12,439 20.23% QoQ % -10.03% 12.34% -4.70% 22.53% -6.80% 19.93% - Horiz. % 131.93% 146.64% 130.52% 136.96% 111.78% 119.93% 100.00%
Tax Rate 0.86 % 0.60 % -31.43 % 0.34 % 0.04 % 0.03 % 13.04 % -83.60% QoQ % 43.33% 101.91% -9,344.12% 750.00% 33.33% -99.77% - Horiz. % 6.60% 4.60% -241.03% 2.61% 0.31% 0.23% 100.00%
Total Cost 45,840 46,512 32,531 38,207 38,913 36,171 31,036 29.60% QoQ % -1.44% 42.98% -14.86% -1.81% 7.58% 16.55% - Horiz. % 147.70% 149.86% 104.82% 123.11% 125.38% 116.55% 100.00%
Net Worth 254,539 261,938 244,153 227,876 224,917 221,958 206,568 14.89% QoQ % -2.82% 7.28% 7.14% 1.32% 1.33% 7.45% - Horiz. % 123.22% 126.80% 118.20% 110.32% 108.88% 107.45% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 14,798 - - - 14,057 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.27% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 90.18 % - % - % - % 101.10 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 89.20% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 254,539 261,938 244,153 227,876 224,917 221,958 206,568 14.89% QoQ % -2.82% 7.28% 7.14% 1.32% 1.33% 7.45% - Horiz. % 123.22% 126.80% 118.20% 110.32% 108.88% 107.45% 100.00%
NOSH 147,988 147,988 147,972 147,972 147,972 147,972 147,549 0.20% QoQ % 0.00% 0.01% 0.00% 0.00% 0.00% 0.29% - Horiz. % 100.30% 100.30% 100.29% 100.29% 100.29% 100.29% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.36 % 28.17 % 33.29 % 30.84 % 26.32 % 29.20 % 28.61 % -5.30% QoQ % -6.43% -15.38% 7.94% 17.17% -9.86% 2.06% - Horiz. % 92.14% 98.46% 116.36% 107.79% 92.00% 102.06% 100.00%
ROE 6.45 % 6.96 % 6.65 % 7.48 % 6.18 % 6.72 % 6.02 % 4.69% QoQ % -7.33% 4.66% -11.10% 21.04% -8.04% 11.63% - Horiz. % 107.14% 115.61% 110.47% 124.25% 102.66% 111.63% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 42.06 43.75 32.96 37.33 35.69 34.53 29.46 26.71% QoQ % -3.86% 32.74% -11.71% 4.60% 3.36% 17.21% - Horiz. % 142.77% 148.51% 111.88% 126.71% 121.15% 117.21% 100.00%
EPS 11.09 12.33 10.97 11.51 9.40 10.08 8.43 20.00% QoQ % -10.06% 12.40% -4.69% 22.45% -6.75% 19.57% - Horiz. % 131.55% 146.26% 130.13% 136.54% 111.51% 119.57% 100.00%
DPS 10.00 0.00 0.00 0.00 9.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.26% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7200 1.7700 1.6500 1.5400 1.5200 1.5000 1.4000 14.67% QoQ % -2.82% 7.27% 7.14% 1.32% 1.33% 7.14% - Horiz. % 122.86% 126.43% 117.86% 110.00% 108.57% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 148,314 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 41.97 43.66 32.88 37.25 35.61 34.45 29.31 26.96% QoQ % -3.87% 32.79% -11.73% 4.61% 3.37% 17.54% - Horiz. % 143.19% 148.96% 112.18% 127.09% 121.49% 117.54% 100.00%
EPS 11.07 12.30 10.95 11.49 9.37 10.06 8.39 20.24% QoQ % -10.00% 12.33% -4.70% 22.63% -6.86% 19.90% - Horiz. % 131.94% 146.60% 130.51% 136.95% 111.68% 119.90% 100.00%
DPS 9.98 0.00 0.00 0.00 9.48 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.27% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7162 1.7661 1.6462 1.5364 1.5165 1.4965 1.3928 14.89% QoQ % -2.83% 7.28% 7.15% 1.31% 1.34% 7.45% - Horiz. % 123.22% 126.80% 118.19% 110.31% 108.88% 107.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 6.6000 4.2500 4.0000 4.3500 3.1600 2.7900 2.3700 -
P/RPS 15.69 9.71 12.14 11.65 8.85 8.08 8.04 55.97% QoQ % 61.59% -20.02% 4.21% 31.64% 9.53% 0.50% - Horiz. % 195.15% 120.77% 151.00% 144.90% 110.07% 100.50% 100.00%
P/EPS 59.52 34.48 36.46 37.78 33.63 27.67 28.11 64.67% QoQ % 72.62% -5.43% -3.49% 12.34% 21.54% -1.57% - Horiz. % 211.74% 122.66% 129.70% 134.40% 119.64% 98.43% 100.00%
EY 1.68 2.90 2.74 2.65 2.97 3.61 3.56 -39.30% QoQ % -42.07% 5.84% 3.40% -10.77% -17.73% 1.40% - Horiz. % 47.19% 81.46% 76.97% 74.44% 83.43% 101.40% 100.00%
DY 1.52 0.00 0.00 0.00 3.01 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.50% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.84 2.40 2.42 2.82 2.08 1.86 1.69 72.58% QoQ % 60.00% -0.83% -14.18% 35.58% 11.83% 10.06% - Horiz. % 227.22% 142.01% 143.20% 166.86% 123.08% 110.06% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 29/11/22 29/08/22 30/05/22 24/02/22 26/11/21 02/09/21 -
Price 6.3500 5.4600 4.0900 4.2800 3.8300 2.8200 3.0200 -
P/RPS 15.10 12.48 12.41 11.46 10.73 8.17 10.25 29.38% QoQ % 20.99% 0.56% 8.29% 6.80% 31.33% -20.29% - Horiz. % 147.32% 121.76% 121.07% 111.80% 104.68% 79.71% 100.00%
P/EPS 57.26 44.30 37.28 37.17 40.76 27.97 35.82 36.60% QoQ % 29.26% 18.83% 0.30% -8.81% 45.73% -21.92% - Horiz. % 159.85% 123.67% 104.08% 103.77% 113.79% 78.08% 100.00%
EY 1.75 2.26 2.68 2.69 2.45 3.58 2.79 -26.66% QoQ % -22.57% -15.67% -0.37% 9.80% -31.56% 28.32% - Horiz. % 62.72% 81.00% 96.06% 96.42% 87.81% 128.32% 100.00%
DY 1.57 0.00 0.00 0.00 2.48 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 63.31% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.69 3.08 2.48 2.78 2.52 1.88 2.16 42.77% QoQ % 19.81% 24.19% -10.79% 10.32% 34.04% -12.96% - Horiz. % 170.83% 142.59% 114.81% 128.70% 116.67% 87.04% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Kotra - 3rd Financial Result - 300522.pdf 
