Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2017-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -0.25%    YoY -     9.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,961,930 1,936,712 1,957,445 1,972,896 1,980,984 1,999,912 1,667,996 11.46%
  QoQ % 1.30% -1.06% -0.78% -0.41% -0.95% 19.90% -
  Horiz. % 117.62% 116.11% 117.35% 118.28% 118.76% 119.90% 100.00%
PBT 215,876 212,128 229,606 227,477 224,826 225,320 210,008 1.86%
  QoQ % 1.77% -7.61% 0.94% 1.18% -0.22% 7.29% -
  Horiz. % 102.79% 101.01% 109.33% 108.32% 107.06% 107.29% 100.00%
Tax -35,890 -30,972 -44,023 -41,986 -38,640 -36,312 -38,960 -5.34%
  QoQ % -15.88% 29.65% -4.85% -8.66% -6.41% 6.80% -
  Horiz. % 92.12% 79.50% 113.00% 107.77% 99.18% 93.20% 100.00%
NP 179,986 181,156 185,583 185,490 186,186 189,008 171,048 3.46%
  QoQ % -0.65% -2.39% 0.05% -0.37% -1.49% 10.50% -
  Horiz. % 105.23% 105.91% 108.50% 108.44% 108.85% 110.50% 100.00%
NP to SH 179,986 181,156 185,583 183,632 184,090 186,140 172,003 3.08%
  QoQ % -0.65% -2.39% 1.06% -0.25% -1.10% 8.22% -
  Horiz. % 104.64% 105.32% 107.90% 106.76% 107.03% 108.22% 100.00%
Tax Rate 16.63 % 14.60 % 19.17 % 18.46 % 17.19 % 16.12 % 18.55 % -7.04%
  QoQ % 13.90% -23.84% 3.85% 7.39% 6.64% -13.10% -
  Horiz. % 89.65% 78.71% 103.34% 99.51% 92.67% 86.90% 100.00%
Total Cost 1,781,944 1,755,556 1,771,862 1,787,405 1,794,798 1,810,904 1,496,948 12.36%
  QoQ % 1.50% -0.92% -0.87% -0.41% -0.89% 20.97% -
  Horiz. % 119.04% 117.28% 118.36% 119.40% 119.90% 120.97% 100.00%
Net Worth 122,138,388 117,662,112 115,104,240 1,138,253 1,131,858 1,087,095 104,234,019 11.18%
  QoQ % 3.80% 2.22% 10,012.36% 0.56% 4.12% -98.96% -
  Horiz. % 117.18% 112.88% 110.43% 1.09% 1.09% 1.04% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 122,138,388 117,662,112 115,104,240 1,138,253 1,131,858 1,087,095 104,234,019 11.18%
  QoQ % 3.80% 2.22% 10,012.36% 0.56% 4.12% -98.96% -
  Horiz. % 117.18% 112.88% 110.43% 1.09% 1.09% 1.04% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,468 639,468 639,472 -0.00%
  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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.17 % 9.35 % 9.48 % 9.40 % 9.40 % 9.45 % 10.25 % -7.17%
  QoQ % -1.93% -1.37% 0.85% 0.00% -0.53% -7.80% -
  Horiz. % 89.46% 91.22% 92.49% 91.71% 91.71% 92.20% 100.00%
ROE 0.15 % 0.15 % 0.16 % 16.13 % 16.26 % 17.12 % 0.17 % -8.03%
  QoQ % 0.00% -6.25% -99.01% -0.80% -5.02% 9,970.59% -
  Horiz. % 88.24% 88.24% 94.12% 9,488.23% 9,564.71% 10,070.59% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 306.81 302.86 306.11 308.52 309.79 312.75 260.84 11.46%
  QoQ % 1.30% -1.06% -0.78% -0.41% -0.95% 19.90% -
  Horiz. % 117.62% 116.11% 117.36% 118.28% 118.77% 119.90% 100.00%
EPS 27.50 27.84 28.77 28.72 28.78 29.12 26.13 3.48%
  QoQ % -1.22% -3.23% 0.17% -0.21% -1.17% 11.44% -
  Horiz. % 105.24% 106.54% 110.10% 109.91% 110.14% 111.44% 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 191.0000 184.0000 180.0000 1.7800 1.7700 1.7000 163.0000 11.18%
  QoQ % 3.80% 2.22% 10,012.36% 0.56% 4.12% -98.96% -
  Horiz. % 117.18% 112.88% 110.43% 1.09% 1.09% 1.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 153.40 151.43 153.05 154.26 154.89 156.37 130.42 11.46%
  QoQ % 1.30% -1.06% -0.78% -0.41% -0.95% 19.90% -
  Horiz. % 117.62% 116.11% 117.35% 118.28% 118.76% 119.90% 100.00%
EPS 14.07 14.16 14.51 14.36 14.39 14.55 13.45 3.06%
  QoQ % -0.64% -2.41% 1.04% -0.21% -1.10% 8.18% -
  Horiz. % 104.61% 105.28% 107.88% 106.77% 106.99% 108.18% 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 95.5000 92.0000 90.0000 0.8900 0.8850 0.8500 81.5006 11.18%
  QoQ % 3.80% 2.22% 10,012.36% 0.56% 4.12% -98.96% -
  Horiz. % 117.18% 112.88% 110.43% 1.09% 1.09% 1.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 8.4400 7.7000 8.1100 6.9000 6.3700 6.2300 6.5900 -
P/RPS 2.75 2.54 2.65 2.24 2.06 1.99 2.53 5.73%
  QoQ % 8.27% -4.15% 18.30% 8.74% 3.52% -21.34% -
  Horiz. % 108.70% 100.40% 104.74% 88.54% 81.42% 78.66% 100.00%
P/EPS 29.99 27.18 27.94 24.03 22.13 21.40 24.50 14.47%
  QoQ % 10.34% -2.72% 16.27% 8.59% 3.41% -12.65% -
  Horiz. % 122.41% 110.94% 114.04% 98.08% 90.33% 87.35% 100.00%
EY 3.33 3.68 3.58 4.16 4.52 4.67 4.08 -12.70%
  QoQ % -9.51% 2.79% -13.94% -7.96% -3.21% 14.46% -
  Horiz. % 81.62% 90.20% 87.75% 101.96% 110.78% 114.46% 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 0.04 0.04 0.05 3.88 3.60 3.66 0.04 -
  QoQ % 0.00% -20.00% -98.71% 7.78% -1.64% 9,050.00% -
  Horiz. % 100.00% 100.00% 125.00% 9,700.00% 9,000.00% 9,150.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 -
Price 4.4300 7.0700 8.7000 8.1300 7.1500 6.5100 6.4800 -
P/RPS 1.44 2.33 2.84 2.64 2.31 2.08 2.48 -30.47%
  QoQ % -38.20% -17.96% 7.58% 14.29% 11.06% -16.13% -
  Horiz. % 58.06% 93.95% 114.52% 106.45% 93.15% 83.87% 100.00%
P/EPS 15.74 24.96 29.98 28.31 24.84 22.36 24.09 -24.76%
  QoQ % -36.94% -16.74% 5.90% 13.97% 11.09% -7.18% -
  Horiz. % 65.34% 103.61% 124.45% 117.52% 103.11% 92.82% 100.00%
EY 6.35 4.01 3.34 3.53 4.03 4.47 4.15 32.89%
  QoQ % 58.35% 20.06% -5.38% -12.41% -9.84% 7.71% -
  Horiz. % 153.01% 96.63% 80.48% 85.06% 97.11% 107.71% 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 0.02 0.04 0.05 4.57 4.04 3.83 0.04 -37.08%
  QoQ % -50.00% -20.00% -98.91% 13.12% 5.48% 9,475.00% -
  Horiz. % 50.00% 100.00% 125.00% 11,425.00% 10,100.00% 9,575.00% 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
 
 

2010 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.470.00 
 KOTRA 1.890.00 
 UCREST 0.0550.00 
 EITA 1.050.00 
 PUC 0.080.00 
 WILLOW 0.370.00 
 IRIS 0.070.00 
 HSI-C9L 0.030.00 
 HOOVER 0.3950.00 
 BTECH 0.2050.00 

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. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. 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
3. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
7. 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。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers