Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -1.10%    YoY -     -0.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,936,712 1,957,445 1,972,896 1,980,984 1,999,912 1,667,996 1,640,122 11.73%
  QoQ % -1.06% -0.78% -0.41% -0.95% 19.90% 1.70% -
  Horiz. % 118.08% 119.35% 120.29% 120.78% 121.94% 101.70% 100.00%
PBT 212,128 229,606 227,477 224,826 225,320 210,008 212,002 0.04%
  QoQ % -7.61% 0.94% 1.18% -0.22% 7.29% -0.94% -
  Horiz. % 100.06% 108.30% 107.30% 106.05% 106.28% 99.06% 100.00%
Tax -30,972 -44,023 -41,986 -38,640 -36,312 -38,960 -40,184 -15.95%
  QoQ % 29.65% -4.85% -8.66% -6.41% 6.80% 3.05% -
  Horiz. % 77.08% 109.55% 104.49% 96.16% 90.36% 96.95% 100.00%
NP 181,156 185,583 185,490 186,186 189,008 171,048 171,818 3.59%
  QoQ % -2.39% 0.05% -0.37% -1.49% 10.50% -0.45% -
  Horiz. % 105.43% 108.01% 107.96% 108.36% 110.00% 99.55% 100.00%
NP to SH 181,156 185,583 183,632 184,090 186,140 172,003 168,397 4.99%
  QoQ % -2.39% 1.06% -0.25% -1.10% 8.22% 2.14% -
  Horiz. % 107.58% 110.21% 109.05% 109.32% 110.54% 102.14% 100.00%
Tax Rate 14.60 % 19.17 % 18.46 % 17.19 % 16.12 % 18.55 % 18.95 % -15.97%
  QoQ % -23.84% 3.85% 7.39% 6.64% -13.10% -2.11% -
  Horiz. % 77.04% 101.16% 97.41% 90.71% 85.07% 97.89% 100.00%
Total Cost 1,755,556 1,771,862 1,787,405 1,794,798 1,810,904 1,496,948 1,468,304 12.66%
  QoQ % -0.92% -0.87% -0.41% -0.89% 20.97% 1.95% -
  Horiz. % 119.56% 120.67% 121.73% 122.24% 123.33% 101.95% 100.00%
Net Worth 117,662,112 115,104,240 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% -98.96% 10,024.29% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 10,124.29% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - 42,631 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 25.32 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 117,662,112 115,104,240 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% -98.96% 10,024.29% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 10,124.29% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,468 639,472 639,468 -
  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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.35 % 9.48 % 9.40 % 9.40 % 9.45 % 10.25 % 10.48 % -7.33%
  QoQ % -1.37% 0.85% 0.00% -0.53% -7.80% -2.19% -
  Horiz. % 89.22% 90.46% 89.69% 89.69% 90.17% 97.81% 100.00%
ROE 0.15 % 0.16 % 16.13 % 16.26 % 17.12 % 0.17 % 16.36 % -95.63%
  QoQ % -6.25% -99.01% -0.80% -5.02% 9,970.59% -98.96% -
  Horiz. % 0.92% 0.98% 98.59% 99.39% 104.65% 1.04% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 302.86 306.11 308.52 309.79 312.75 260.84 256.48 11.73%
  QoQ % -1.06% -0.78% -0.41% -0.95% 19.90% 1.70% -
  Horiz. % 118.08% 119.35% 120.29% 120.79% 121.94% 101.70% 100.00%
EPS 27.84 28.77 28.72 28.78 29.12 26.13 26.33 3.79%
  QoQ % -3.23% 0.17% -0.21% -1.17% 11.44% -0.76% -
  Horiz. % 105.73% 109.27% 109.08% 109.30% 110.60% 99.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 184.0000 180.0000 1.7800 1.7700 1.7000 163.0000 1.6100 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% -98.96% 10,024.22% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 10,124.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 151.43 153.05 154.26 154.89 156.37 130.42 128.24 11.73%
  QoQ % -1.06% -0.78% -0.41% -0.95% 19.90% 1.70% -
  Horiz. % 118.08% 119.35% 120.29% 120.78% 121.94% 101.70% 100.00%
EPS 14.16 14.51 14.36 14.39 14.55 13.45 13.17 4.96%
  QoQ % -2.41% 1.04% -0.21% -1.10% 8.18% 2.13% -
  Horiz. % 107.52% 110.17% 109.04% 109.26% 110.48% 102.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 92.0000 90.0000 0.8900 0.8850 0.8500 81.5006 0.8050 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% -98.96% 10,024.30% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 10,124.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 7.7000 8.1100 6.9000 6.3700 6.2300 6.5900 6.8800 -
P/RPS 2.54 2.65 2.24 2.06 1.99 2.53 2.68 -3.52%
  QoQ % -4.15% 18.30% 8.74% 3.52% -21.34% -5.60% -
  Horiz. % 94.78% 98.88% 83.58% 76.87% 74.25% 94.40% 100.00%
P/EPS 27.18 27.94 24.03 22.13 21.40 24.50 26.13 2.66%
  QoQ % -2.72% 16.27% 8.59% 3.41% -12.65% -6.24% -
  Horiz. % 104.02% 106.93% 91.96% 84.69% 81.90% 93.76% 100.00%
EY 3.68 3.58 4.16 4.52 4.67 4.08 3.83 -2.63%
  QoQ % 2.79% -13.94% -7.96% -3.21% 14.46% 6.53% -
  Horiz. % 96.08% 93.47% 108.62% 118.02% 121.93% 106.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.04 0.05 3.88 3.60 3.66 0.04 4.27 -95.57%
  QoQ % -20.00% -98.71% 7.78% -1.64% 9,050.00% -99.06% -
  Horiz. % 0.94% 1.17% 90.87% 84.31% 85.71% 0.94% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 -
Price 7.0700 8.7000 8.1300 7.1500 6.5100 6.4800 6.8900 -
P/RPS 2.33 2.84 2.64 2.31 2.08 2.48 2.69 -9.14%
  QoQ % -17.96% 7.58% 14.29% 11.06% -16.13% -7.81% -
  Horiz. % 86.62% 105.58% 98.14% 85.87% 77.32% 92.19% 100.00%
P/EPS 24.96 29.98 28.31 24.84 22.36 24.09 26.16 -3.08%
  QoQ % -16.74% 5.90% 13.97% 11.09% -7.18% -7.91% -
  Horiz. % 95.41% 114.60% 108.22% 94.95% 85.47% 92.09% 100.00%
EY 4.01 3.34 3.53 4.03 4.47 4.15 3.82 3.29%
  QoQ % 20.06% -5.38% -12.41% -9.84% 7.71% 8.64% -
  Horiz. % 104.97% 87.43% 92.41% 105.50% 117.02% 108.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.04 0.05 4.57 4.04 3.83 0.04 4.28 -95.58%
  QoQ % -20.00% -98.91% 13.12% 5.48% 9,475.00% -99.07% -
  Horiz. % 0.93% 1.17% 106.78% 94.39% 89.49% 0.93% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers