[KOSSAN] QoQ Annualized Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,649,120 1,639,509 1,595,705 1,510,070 1,477,024 1,301,740 1,251,140 20.20% QoQ % 0.59% 2.75% 5.67% 2.24% 13.47% 4.04% - Horiz. % 131.81% 131.04% 127.54% 120.70% 118.05% 104.04% 100.00%
PBT 262,608 268,567 253,368 238,360 236,024 186,721 182,941 27.22% QoQ % -2.22% 6.00% 6.30% 0.99% 26.40% 2.07% - Horiz. % 143.55% 146.80% 138.50% 130.29% 129.02% 102.07% 100.00%
Tax -53,364 -62,248 -52,658 -49,504 -51,884 -37,885 -38,870 23.50% QoQ % 14.27% -18.21% -6.37% 4.59% -36.95% 2.54% - Horiz. % 137.29% 160.14% 135.47% 127.36% 133.48% 97.46% 100.00%
NP 209,244 206,319 200,709 188,856 184,140 148,836 144,070 28.22% QoQ % 1.42% 2.79% 6.28% 2.56% 23.72% 3.31% - Horiz. % 145.24% 143.21% 139.31% 131.09% 127.81% 103.31% 100.00%
NP to SH 205,224 202,530 197,408 185,780 181,800 145,597 141,106 28.34% QoQ % 1.33% 2.59% 6.26% 2.19% 24.87% 3.18% - Horiz. % 145.44% 143.53% 139.90% 131.66% 128.84% 103.18% 100.00%
Tax Rate 20.32 % 23.18 % 20.78 % 20.77 % 21.98 % 20.29 % 21.25 % -2.94% QoQ % -12.34% 11.55% 0.05% -5.51% 8.33% -4.52% - Horiz. % 95.62% 109.08% 97.79% 97.74% 103.44% 95.48% 100.00%
Total Cost 1,439,876 1,433,190 1,394,996 1,321,214 1,292,884 1,152,904 1,107,069 19.13% QoQ % 0.47% 2.74% 5.58% 2.19% 12.14% 4.14% - Horiz. % 130.06% 129.46% 126.01% 119.34% 116.78% 104.14% 100.00%
Net Worth 997,570 946,412 920,833 895,255 850,492 799,393 786,545 17.15% QoQ % 5.41% 2.78% 2.86% 5.26% 6.39% 1.63% - Horiz. % 126.83% 120.33% 117.07% 113.82% 108.13% 101.63% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 35,170 - - - - 59,683 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 58.93% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 17.37 % - % - % - % - % 42.30 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 41.06% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 997,570 946,412 920,833 895,255 850,492 799,393 786,545 17.15% QoQ % 5.41% 2.78% 2.86% 5.26% 6.39% 1.63% - Horiz. % 126.83% 120.33% 117.07% 113.82% 108.13% 101.63% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,468 639,515 639,468 - QoQ % 0.00% 0.00% 0.00% 0.00% -0.01% 0.01% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.01% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.69 % 12.58 % 12.58 % 12.51 % 12.47 % 11.43 % 11.52 % 6.65% QoQ % 0.87% 0.00% 0.56% 0.32% 9.10% -0.78% - Horiz. % 110.16% 109.20% 109.20% 108.59% 108.25% 99.22% 100.00%
ROE 20.57 % 21.40 % 21.44 % 20.75 % 21.38 % 18.21 % 17.94 % 9.54% QoQ % -3.88% -0.19% 3.33% -2.95% 17.41% 1.51% - Horiz. % 114.66% 119.29% 119.51% 115.66% 119.18% 101.51% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 257.89 256.39 249.54 236.14 230.98 203.55 195.65 20.20% QoQ % 0.59% 2.75% 5.67% 2.23% 13.48% 4.04% - Horiz. % 131.81% 131.05% 127.54% 120.70% 118.06% 104.04% 100.00%
EPS 32.08 31.67 30.87 29.06 28.44 22.77 22.07 28.29% QoQ % 1.29% 2.59% 6.23% 2.18% 24.90% 3.17% - Horiz. % 145.36% 143.50% 139.87% 131.67% 128.86% 103.17% 100.00%
DPS 0.00 5.50 0.00 0.00 0.00 0.00 9.33 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 58.95% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5600 1.4800 1.4400 1.4000 1.3300 1.2500 1.2300 17.15% QoQ % 5.41% 2.78% 2.86% 5.26% 6.40% 1.63% - Horiz. % 126.83% 120.33% 117.07% 113.82% 108.13% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 128.94 128.19 124.77 118.07 115.49 101.78 97.83 20.19% QoQ % 0.59% 2.74% 5.67% 2.23% 13.47% 4.04% - Horiz. % 131.80% 131.03% 127.54% 120.69% 118.05% 104.04% 100.00%
EPS 16.05 15.84 15.44 14.53 14.21 11.38 11.03 28.38% QoQ % 1.33% 2.59% 6.26% 2.25% 24.87% 3.17% - Horiz. % 145.51% 143.61% 139.98% 131.73% 128.83% 103.17% 100.00%
DPS 0.00 2.75 0.00 0.00 0.00 0.00 4.67 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 58.89% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7800 0.7400 0.7200 0.7000 0.6650 0.6250 0.6150 17.15% QoQ % 5.41% 2.78% 2.86% 5.26% 6.40% 1.63% - Horiz. % 126.83% 120.33% 117.07% 113.82% 108.13% 101.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.0500 9.3000 7.7300 6.5000 5.6700 4.4700 4.4300 -
P/RPS 2.35 3.63 3.10 2.75 2.45 2.20 2.26 2.64% QoQ % -35.26% 17.10% 12.73% 12.24% 11.36% -2.65% - Horiz. % 103.98% 160.62% 137.17% 121.68% 108.41% 97.35% 100.00%
P/EPS 18.85 29.36 25.04 22.37 19.94 19.63 20.08 -4.12% QoQ % -35.80% 17.25% 11.94% 12.19% 1.58% -2.24% - Horiz. % 93.87% 146.22% 124.70% 111.40% 99.30% 97.76% 100.00%
EY 5.30 3.41 3.99 4.47 5.01 5.09 4.98 4.24% QoQ % 55.43% -14.54% -10.74% -10.78% -1.57% 2.21% - Horiz. % 106.43% 68.47% 80.12% 89.76% 100.60% 102.21% 100.00%
DY 0.00 0.59 0.00 0.00 0.00 0.00 2.11 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 27.96% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.88 6.28 5.37 4.64 4.26 3.58 3.60 5.12% QoQ % -38.22% 16.95% 15.73% 8.92% 18.99% -0.56% - Horiz. % 107.78% 174.44% 149.17% 128.89% 118.33% 99.44% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 23/02/16 20/11/15 20/08/15 21/05/15 25/02/15 20/11/14 -
Price 6.7100 6.7500 8.9000 7.3100 6.2000 5.5000 4.5400 -
P/RPS 2.60 2.63 3.57 3.10 2.68 2.70 2.32 7.88% QoQ % -1.14% -26.33% 15.16% 15.67% -0.74% 16.38% - Horiz. % 112.07% 113.36% 153.88% 133.62% 115.52% 116.38% 100.00%
P/EPS 20.91 21.31 28.83 25.16 21.81 24.16 20.57 1.10% QoQ % -1.88% -26.08% 14.59% 15.36% -9.73% 17.45% - Horiz. % 101.65% 103.60% 140.16% 122.31% 106.03% 117.45% 100.00%
EY 4.78 4.69 3.47 3.97 4.59 4.14 4.86 -1.10% QoQ % 1.92% 35.16% -12.59% -13.51% 10.87% -14.81% - Horiz. % 98.35% 96.50% 71.40% 81.69% 94.44% 85.19% 100.00%
DY 0.00 0.81 0.00 0.00 0.00 0.00 2.06 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 39.32% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 4.30 4.56 6.18 5.22 4.66 4.40 3.69 10.73% QoQ % -5.70% -26.21% 18.39% 12.02% 5.91% 19.24% - Horiz. % 116.53% 123.58% 167.48% 141.46% 126.29% 119.24% 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
NOTES2QTR2015.pdf 
