Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 22-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -2.42%    YoY -     27.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 2,445,860 2,221,607 2,191,009 2,224,002 2,245,872 2,144,235 2,073,149 11.64%
  QoQ % 10.09% 1.40% -1.48% -0.97% 4.74% 3.43% -
  Horiz. % 117.98% 107.16% 105.69% 107.28% 108.33% 103.43% 100.00%
PBT 330,136 280,107 277,104 290,120 300,312 249,329 237,237 24.62%
  QoQ % 17.86% 1.08% -4.49% -3.39% 20.45% 5.10% -
  Horiz. % 139.16% 118.07% 116.80% 122.29% 126.59% 105.10% 100.00%
Tax -69,056 -52,185 -55,309 -57,756 -62,424 -44,029 -44,882 33.24%
  QoQ % -32.33% 5.65% 4.24% 7.48% -41.78% 1.90% -
  Horiz. % 153.86% 116.27% 123.23% 128.68% 139.08% 98.10% 100.00%
NP 261,080 227,922 221,794 232,364 237,888 205,300 192,354 22.57%
  QoQ % 14.55% 2.76% -4.55% -2.32% 15.87% 6.73% -
  Horiz. % 135.73% 118.49% 115.31% 120.80% 123.67% 106.73% 100.00%
NP to SH 259,212 224,783 218,374 229,214 234,892 200,784 188,358 23.70%
  QoQ % 15.32% 2.93% -4.73% -2.42% 16.99% 6.60% -
  Horiz. % 137.62% 119.34% 115.94% 121.69% 124.70% 106.60% 100.00%
Tax Rate 20.92 % 18.63 % 19.96 % 19.91 % 20.79 % 17.66 % 18.92 % 6.92%
  QoQ % 12.29% -6.66% 0.25% -4.23% 17.72% -6.66% -
  Horiz. % 110.57% 98.47% 105.50% 105.23% 109.88% 93.34% 100.00%
Total Cost 2,184,780 1,993,685 1,969,214 1,991,638 2,007,984 1,938,935 1,880,794 10.49%
  QoQ % 9.59% 1.24% -1.13% -0.81% 3.56% 3.09% -
  Horiz. % 116.16% 106.00% 104.70% 105.89% 106.76% 103.09% 100.00%
Net Worth 1,484,205 1,419,618 13,940 13,556 1,317,304 1,291,725 1,240,567 12.69%
  QoQ % 4.55% 10,083.49% 2.83% -98.97% 1.98% 4.12% -
  Horiz. % 119.64% 114.43% 1.12% 1.09% 106.19% 104.12% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,484,205 1,419,618 13,940 13,556 1,317,304 1,291,725 1,240,567 12.69%
  QoQ % 4.55% 10,083.49% 2.83% -98.97% 1.98% 4.12% -
  Horiz. % 119.64% 114.43% 1.12% 1.09% 106.19% 104.12% 100.00%
NOSH 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 -
  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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.67 % 10.26 % 10.12 % 10.45 % 10.59 % 9.57 % 9.28 % 9.74%
  QoQ % 4.00% 1.38% -3.16% -1.32% 10.66% 3.12% -
  Horiz. % 114.98% 110.56% 109.05% 112.61% 114.12% 103.12% 100.00%
ROE 17.46 % 15.83 % 1,566.49 % 1,690.78 % 17.83 % 15.54 % 15.18 % 9.77%
  QoQ % 10.30% -98.99% -7.35% 9,382.78% 14.74% 2.37% -
  Horiz. % 115.02% 104.28% 10,319.43% 11,138.21% 117.46% 102.37% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 191.24 173.71 171.32 173.89 175.60 167.66 162.10 11.64%
  QoQ % 10.09% 1.40% -1.48% -0.97% 4.74% 3.43% -
  Horiz. % 117.98% 107.16% 105.69% 107.27% 108.33% 103.43% 100.00%
EPS 20.28 17.58 17.08 17.92 18.36 15.70 14.73 23.73%
  QoQ % 15.36% 2.93% -4.69% -2.40% 16.94% 6.59% -
  Horiz. % 137.68% 119.35% 115.95% 121.66% 124.64% 106.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1605 1.1100 0.0109 0.0106 1.0300 1.0100 0.9700 12.69%
  QoQ % 4.55% 10,083.49% 2.83% -98.97% 1.98% 4.12% -
  Horiz. % 119.64% 114.43% 1.12% 1.09% 106.19% 104.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 95.62 86.85 85.66 86.95 87.80 83.83 81.05 11.64%
  QoQ % 10.10% 1.39% -1.48% -0.97% 4.74% 3.43% -
  Horiz. % 117.98% 107.16% 105.69% 107.28% 108.33% 103.43% 100.00%
EPS 10.13 8.79 8.54 8.96 9.18 7.85 7.36 23.71%
  QoQ % 15.24% 2.93% -4.69% -2.40% 16.94% 6.66% -
  Horiz. % 137.64% 119.43% 116.03% 121.74% 124.73% 106.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5803 0.5550 0.0054 0.0053 0.5150 0.5050 0.4850 12.69%
  QoQ % 4.56% 10,177.78% 1.89% -98.97% 1.98% 4.12% -
  Horiz. % 119.65% 114.43% 1.11% 1.09% 106.19% 104.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 5.1300 4.1600 4.2800 3.9900 3.5200 4.3400 4.2900 -
P/RPS 2.68 2.39 2.50 2.29 2.00 2.59 2.65 0.75%
  QoQ % 12.13% -4.40% 9.17% 14.50% -22.78% -2.26% -
  Horiz. % 101.13% 90.19% 94.34% 86.42% 75.47% 97.74% 100.00%
P/EPS 25.31 23.67 25.07 22.26 19.17 27.64 29.13 -8.94%
  QoQ % 6.93% -5.58% 12.62% 16.12% -30.64% -5.12% -
  Horiz. % 86.89% 81.26% 86.06% 76.42% 65.81% 94.88% 100.00%
EY 3.95 4.22 3.99 4.49 5.22 3.62 3.43 9.86%
  QoQ % -6.40% 5.76% -11.14% -13.98% 44.20% 5.54% -
  Horiz. % 115.16% 123.03% 116.33% 130.90% 152.19% 105.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.42 3.75 3.93 3.76 3.42 4.30 4.42 -
  QoQ % 17.87% -4.58% 4.52% 9.94% -20.47% -2.71% -
  Horiz. % 100.00% 84.84% 88.91% 85.07% 77.38% 97.29% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 21/02/20 21/11/19 22/08/19 24/05/19 19/02/19 16/11/18 -
Price 8.6300 4.6500 4.1900 4.1800 3.8200 4.0000 4.3000 -
P/RPS 4.51 2.68 2.45 2.40 2.18 2.39 2.65 42.50%
  QoQ % 68.28% 9.39% 2.08% 10.09% -8.79% -9.81% -
  Horiz. % 170.19% 101.13% 92.45% 90.57% 82.26% 90.19% 100.00%
P/EPS 42.58 26.46 24.54 23.32 20.80 25.48 29.20 28.56%
  QoQ % 60.92% 7.82% 5.23% 12.12% -18.37% -12.74% -
  Horiz. % 145.82% 90.62% 84.04% 79.86% 71.23% 87.26% 100.00%
EY 2.35 3.78 4.08 4.29 4.81 3.92 3.43 -22.27%
  QoQ % -37.83% -7.35% -4.90% -10.81% 22.70% 14.29% -
  Horiz. % 68.51% 110.20% 118.95% 125.07% 140.23% 114.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 7.44 4.19 3.84 3.94 3.71 3.96 4.43 41.25%
  QoQ % 77.57% 9.11% -2.54% 6.20% -6.31% -10.61% -
  Horiz. % 167.95% 94.58% 86.68% 88.94% 83.75% 89.39% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS