Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -10.07%    YoY -     -0.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,999,912 1,667,996 1,640,122 1,632,106 1,649,120 1,639,509 1,595,705 16.23%
  QoQ % 19.90% 1.70% 0.49% -1.03% 0.59% 2.75% -
  Horiz. % 125.33% 104.53% 102.78% 102.28% 103.35% 102.75% 100.00%
PBT 225,320 210,008 212,002 232,788 262,608 268,567 253,368 -7.52%
  QoQ % 7.29% -0.94% -8.93% -11.36% -2.22% 6.00% -
  Horiz. % 88.93% 82.89% 83.67% 91.88% 103.65% 106.00% 100.00%
Tax -36,312 -38,960 -40,184 -44,490 -53,364 -62,248 -52,658 -21.93%
  QoQ % 6.80% 3.05% 9.68% 16.63% 14.27% -18.21% -
  Horiz. % 68.96% 73.99% 76.31% 84.49% 101.34% 118.21% 100.00%
NP 189,008 171,048 171,818 188,298 209,244 206,319 200,709 -3.92%
  QoQ % 10.50% -0.45% -8.75% -10.01% 1.42% 2.79% -
  Horiz. % 94.17% 85.22% 85.61% 93.82% 104.25% 102.79% 100.00%
NP to SH 186,140 172,003 168,397 184,548 205,224 202,530 197,408 -3.84%
  QoQ % 8.22% 2.14% -8.75% -10.07% 1.33% 2.59% -
  Horiz. % 94.29% 87.13% 85.30% 93.49% 103.96% 102.59% 100.00%
Tax Rate 16.12 % 18.55 % 18.95 % 19.11 % 20.32 % 23.18 % 20.78 % -15.56%
  QoQ % -13.10% -2.11% -0.84% -5.95% -12.34% 11.55% -
  Horiz. % 77.57% 89.27% 91.19% 91.96% 97.79% 111.55% 100.00%
Total Cost 1,810,904 1,496,948 1,468,304 1,443,808 1,439,876 1,433,190 1,394,996 18.98%
  QoQ % 20.97% 1.95% 1.70% 0.27% 0.47% 2.74% -
  Horiz. % 129.81% 107.31% 105.26% 103.50% 103.22% 102.74% 100.00%
Net Worth 1,087,095 104,234,019 1,029,543 997,570 997,570 946,412 920,833 11.69%
  QoQ % -98.96% 10,024.29% 3.21% 0.00% 5.41% 2.78% -
  Horiz. % 118.06% 11,319.52% 111.81% 108.33% 108.33% 102.78% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 42,631 - - 35,170 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.21% 0.00% 0.00% 100.00% -
Div Payout % - % - % 25.32 % - % - % 17.37 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 145.77% 0.00% 0.00% 100.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,087,095 104,234,019 1,029,543 997,570 997,570 946,412 920,833 11.69%
  QoQ % -98.96% 10,024.29% 3.21% 0.00% 5.41% 2.78% -
  Horiz. % 118.06% 11,319.52% 111.81% 108.33% 108.33% 102.78% 100.00%
NOSH 639,468 639,472 639,468 639,468 639,468 639,468 639,468 -
  QoQ % -0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.45 % 10.25 % 10.48 % 11.54 % 12.69 % 12.58 % 12.58 % -17.35%
  QoQ % -7.80% -2.19% -9.19% -9.06% 0.87% 0.00% -
  Horiz. % 75.12% 81.48% 83.31% 91.73% 100.87% 100.00% 100.00%
ROE 17.12 % 0.17 % 16.36 % 18.50 % 20.57 % 21.40 % 21.44 % -13.92%
  QoQ % 9,970.59% -98.96% -11.57% -10.06% -3.88% -0.19% -
  Horiz. % 79.85% 0.79% 76.31% 86.29% 95.94% 99.81% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 312.75 260.84 256.48 255.23 257.89 256.39 249.54 16.23%
  QoQ % 19.90% 1.70% 0.49% -1.03% 0.59% 2.75% -
  Horiz. % 125.33% 104.53% 102.78% 102.28% 103.35% 102.75% 100.00%
EPS 29.12 26.13 26.33 28.86 32.08 31.67 30.87 -3.81%
  QoQ % 11.44% -0.76% -8.77% -10.04% 1.29% 2.59% -
  Horiz. % 94.33% 84.65% 85.29% 93.49% 103.92% 102.59% 100.00%
DPS 0.00 0.00 6.67 0.00 0.00 5.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.27% 0.00% 0.00% 100.00% -
NAPS 1.7000 163.0000 1.6100 1.5600 1.5600 1.4800 1.4400 11.69%
  QoQ % -98.96% 10,024.22% 3.21% 0.00% 5.41% 2.78% -
  Horiz. % 118.06% 11,319.44% 111.81% 108.33% 108.33% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 156.37 130.42 128.24 127.61 128.94 128.19 124.77 16.23%
  QoQ % 19.90% 1.70% 0.49% -1.03% 0.59% 2.74% -
  Horiz. % 125.33% 104.53% 102.78% 102.28% 103.34% 102.74% 100.00%
EPS 14.55 13.45 13.17 14.43 16.05 15.84 15.44 -3.88%
  QoQ % 8.18% 2.13% -8.73% -10.09% 1.33% 2.59% -
  Horiz. % 94.24% 87.11% 85.30% 93.46% 103.95% 102.59% 100.00%
DPS 0.00 0.00 3.33 0.00 0.00 2.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.09% 0.00% 0.00% 100.00% -
NAPS 0.8500 81.5006 0.8050 0.7800 0.7800 0.7400 0.7200 11.69%
  QoQ % -98.96% 10,024.30% 3.21% 0.00% 5.41% 2.78% -
  Horiz. % 118.06% 11,319.53% 111.81% 108.33% 108.33% 102.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.2300 6.5900 6.8800 6.8500 6.0500 9.3000 7.7300 -
P/RPS 1.99 2.53 2.68 2.68 2.35 3.63 3.10 -25.56%
  QoQ % -21.34% -5.60% 0.00% 14.04% -35.26% 17.10% -
  Horiz. % 64.19% 81.61% 86.45% 86.45% 75.81% 117.10% 100.00%
P/EPS 21.40 24.50 26.13 23.74 18.85 29.36 25.04 -9.93%
  QoQ % -12.65% -6.24% 10.07% 25.94% -35.80% 17.25% -
  Horiz. % 85.46% 97.84% 104.35% 94.81% 75.28% 117.25% 100.00%
EY 4.67 4.08 3.83 4.21 5.30 3.41 3.99 11.05%
  QoQ % 14.46% 6.53% -9.03% -20.57% 55.43% -14.54% -
  Horiz. % 117.04% 102.26% 95.99% 105.51% 132.83% 85.46% 100.00%
DY 0.00 0.00 0.97 0.00 0.00 0.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 164.41% 0.00% 0.00% 100.00% -
P/NAPS 3.66 0.04 4.27 4.39 3.88 6.28 5.37 -22.53%
  QoQ % 9,050.00% -99.06% -2.73% 13.14% -38.22% 16.95% -
  Horiz. % 68.16% 0.74% 79.52% 81.75% 72.25% 116.95% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 22/11/16 23/08/16 24/05/16 23/02/16 20/11/15 -
Price 6.5100 6.4800 6.8900 6.2400 6.7100 6.7500 8.9000 -
P/RPS 2.08 2.48 2.69 2.44 2.60 2.63 3.57 -30.22%
  QoQ % -16.13% -7.81% 10.25% -6.15% -1.14% -26.33% -
  Horiz. % 58.26% 69.47% 75.35% 68.35% 72.83% 73.67% 100.00%
P/EPS 22.36 24.09 26.16 21.62 20.91 21.31 28.83 -15.57%
  QoQ % -7.18% -7.91% 21.00% 3.40% -1.88% -26.08% -
  Horiz. % 77.56% 83.56% 90.74% 74.99% 72.53% 73.92% 100.00%
EY 4.47 4.15 3.82 4.62 4.78 4.69 3.47 18.37%
  QoQ % 7.71% 8.64% -17.32% -3.35% 1.92% 35.16% -
  Horiz. % 128.82% 119.60% 110.09% 133.14% 137.75% 135.16% 100.00%
DY 0.00 0.00 0.97 0.00 0.00 0.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.75% 0.00% 0.00% 100.00% -
P/NAPS 3.83 0.04 4.28 4.00 4.30 4.56 6.18 -27.29%
  QoQ % 9,475.00% -99.07% 7.00% -6.98% -5.70% -26.21% -
  Horiz. % 61.97% 0.65% 69.26% 64.72% 69.58% 73.79% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
5. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers