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 1,221,383 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 104,234,019 -94.88%
  QoQ % 3.80% 2.22% 1.12% 0.56% 4.12% -98.96% -
  Horiz. % 1.17% 1.13% 1.10% 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 1,221,383 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 104,234,019 -94.88%
  QoQ % 3.80% 2.22% 1.12% 0.56% 4.12% -98.96% -
  Horiz. % 1.17% 1.13% 1.10% 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 14.74 % 15.40 % 16.12 % 16.13 % 16.26 % 17.12 % 0.17 % 1,875.07%
  QoQ % -4.29% -4.47% -0.06% -0.80% -5.02% 9,970.59% -
  Horiz. % 8,670.59% 9,058.82% 9,482.35% 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 1.9100 1.8400 1.8000 1.7800 1.7700 1.7000 163.0000 -94.88%
  QoQ % 3.80% 2.22% 1.12% 0.56% 4.12% -98.96% -
  Horiz. % 1.17% 1.13% 1.10% 1.09% 1.09% 1.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 76.70 75.72 76.53 77.13 77.45 78.19 65.21 11.46%
  QoQ % 1.29% -1.06% -0.78% -0.41% -0.95% 19.90% -
  Horiz. % 117.62% 116.12% 117.36% 118.28% 118.77% 119.90% 100.00%
EPS 7.04 7.08 7.26 7.18 7.20 7.28 6.72 3.16%
  QoQ % -0.56% -2.48% 1.11% -0.28% -1.10% 8.33% -
  Horiz. % 104.76% 105.36% 108.04% 106.85% 107.14% 108.33% 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 0.4775 0.4600 0.4500 0.4450 0.4425 0.4250 40.7503 -94.88%
  QoQ % 3.80% 2.22% 1.12% 0.56% 4.12% -98.96% -
  Horiz. % 1.17% 1.13% 1.10% 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 4.42 4.18 4.51 3.88 3.60 3.66 0.04 2,222.65%
  QoQ % 5.74% -7.32% 16.24% 7.78% -1.64% 9,050.00% -
  Horiz. % 11,050.00% 10,450.00% 11,275.00% 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 2.32 3.84 4.83 4.57 4.04 3.83 0.04 1,409.55%
  QoQ % -39.58% -20.50% 5.69% 13.12% 5.48% 9,475.00% -
  Horiz. % 5,800.00% 9,600.00% 12,075.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  514 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.010.00 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS