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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

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
Partners & Brokers