Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 21-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -4.73%    YoY -     15.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,191,009 2,224,002 2,245,872 2,144,235 2,073,149 1,961,930 1,936,712 8.56%
  QoQ % -1.48% -0.97% 4.74% 3.43% 5.67% 1.30% -
  Horiz. % 113.13% 114.83% 115.96% 110.72% 107.04% 101.30% 100.00%
PBT 277,104 290,120 300,312 249,329 237,237 215,876 212,128 19.48%
  QoQ % -4.49% -3.39% 20.45% 5.10% 9.90% 1.77% -
  Horiz. % 130.63% 136.77% 141.57% 117.54% 111.84% 101.77% 100.00%
Tax -55,309 -57,756 -62,424 -44,029 -44,882 -35,890 -30,972 47.14%
  QoQ % 4.24% 7.48% -41.78% 1.90% -25.06% -15.88% -
  Horiz. % 178.58% 186.48% 201.55% 142.16% 144.91% 115.88% 100.00%
NP 221,794 232,364 237,888 205,300 192,354 179,986 181,156 14.43%
  QoQ % -4.55% -2.32% 15.87% 6.73% 6.87% -0.65% -
  Horiz. % 122.43% 128.27% 131.32% 113.33% 106.18% 99.35% 100.00%
NP to SH 218,374 229,214 234,892 200,784 188,358 179,986 181,156 13.25%
  QoQ % -4.73% -2.42% 16.99% 6.60% 4.65% -0.65% -
  Horiz. % 120.55% 126.53% 129.66% 110.83% 103.98% 99.35% 100.00%
Tax Rate 19.96 % 19.91 % 20.79 % 17.66 % 18.92 % 16.63 % 14.60 % 23.16%
  QoQ % 0.25% -4.23% 17.72% -6.66% 13.77% 13.90% -
  Horiz. % 136.71% 136.37% 142.40% 120.96% 129.59% 113.90% 100.00%
Total Cost 1,969,214 1,991,638 2,007,984 1,938,935 1,880,794 1,781,944 1,755,556 7.95%
  QoQ % -1.13% -0.81% 3.56% 3.09% 5.55% 1.50% -
  Horiz. % 112.17% 113.45% 114.38% 110.45% 107.13% 101.50% 100.00%
Net Worth 13,940 13,556 1,317,304 1,291,725 1,240,567 122,138,388 117,662,112 -99.76%
  QoQ % 2.83% -98.97% 1.98% 4.12% -98.98% 3.80% -
  Horiz. % 0.01% 0.01% 1.12% 1.10% 1.05% 103.80% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 13,940 13,556 1,317,304 1,291,725 1,240,567 122,138,388 117,662,112 -99.76%
  QoQ % 2.83% -98.97% 1.98% 4.12% -98.98% 3.80% -
  Horiz. % 0.01% 0.01% 1.12% 1.10% 1.05% 103.80% 100.00%
NOSH 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 639,468 639,468 58.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.12 % 10.45 % 10.59 % 9.57 % 9.28 % 9.17 % 9.35 % 5.41%
  QoQ % -3.16% -1.32% 10.66% 3.12% 1.20% -1.93% -
  Horiz. % 108.24% 111.76% 113.26% 102.35% 99.25% 98.07% 100.00%
ROE 1,566.49 % 1,690.78 % 17.83 % 15.54 % 15.18 % 0.15 % 0.15 % 47,409.43%
  QoQ % -7.35% 9,382.78% 14.74% 2.37% 10,020.00% 0.00% -
  Horiz. % 1,044,326.69% 1,127,186.62% 11,886.67% 10,360.00% 10,120.00% 100.00% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 171.32 173.89 175.60 167.66 162.10 306.81 302.86 -31.58%
  QoQ % -1.48% -0.97% 4.74% 3.43% -47.17% 1.30% -
  Horiz. % 56.57% 57.42% 57.98% 55.36% 53.52% 101.30% 100.00%
EPS 17.08 17.92 18.36 15.70 14.73 27.50 27.84 -27.78%
  QoQ % -4.69% -2.40% 16.94% 6.59% -46.44% -1.22% -
  Horiz. % 61.35% 64.37% 65.95% 56.39% 52.91% 98.78% 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 0.0109 0.0106 1.0300 1.0100 0.9700 191.0000 184.0000 -99.85%
  QoQ % 2.83% -98.97% 1.98% 4.12% -99.49% 3.80% -
  Horiz. % 0.01% 0.01% 0.56% 0.55% 0.53% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 171.32 173.89 175.60 167.66 162.10 153.40 151.43 8.57%
  QoQ % -1.48% -0.97% 4.74% 3.43% 5.67% 1.30% -
  Horiz. % 113.13% 114.83% 115.96% 110.72% 107.05% 101.30% 100.00%
EPS 17.08 17.92 18.36 15.70 14.73 14.07 14.16 13.30%
  QoQ % -4.69% -2.40% 16.94% 6.59% 4.69% -0.64% -
  Horiz. % 120.62% 126.55% 129.66% 110.88% 104.03% 99.36% 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 0.0109 0.0106 1.0300 1.0100 0.9700 95.5000 92.0000 -99.76%
  QoQ % 2.83% -98.97% 1.98% 4.12% -98.98% 3.80% -
  Horiz. % 0.01% 0.01% 1.12% 1.10% 1.05% 103.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.2800 3.9900 3.5200 4.3400 4.2900 8.4400 7.7000 -
P/RPS 2.50 2.29 2.00 2.59 2.65 2.75 2.54 -1.05%
  QoQ % 9.17% 14.50% -22.78% -2.26% -3.64% 8.27% -
  Horiz. % 98.43% 90.16% 78.74% 101.97% 104.33% 108.27% 100.00%
P/EPS 25.07 22.26 19.17 27.64 29.13 29.99 27.18 -5.24%
  QoQ % 12.62% 16.12% -30.64% -5.12% -2.87% 10.34% -
  Horiz. % 92.24% 81.90% 70.53% 101.69% 107.17% 110.34% 100.00%
EY 3.99 4.49 5.22 3.62 3.43 3.33 3.68 5.53%
  QoQ % -11.14% -13.98% 44.20% 5.54% 3.00% -9.51% -
  Horiz. % 108.42% 122.01% 141.85% 98.37% 93.21% 90.49% 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 392.66 376.42 3.42 4.30 4.42 0.04 0.04 45,490.71%
  QoQ % 4.31% 10,906.43% -20.47% -2.71% 10,950.00% 0.00% -
  Horiz. % 981,650.00% 941,050.12% 8,550.00% 10,750.00% 11,050.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 24/05/19 19/02/19 16/11/18 17/08/18 24/05/18 -
Price 4.1900 4.1800 3.8200 4.0000 4.3000 4.4300 7.0700 -
P/RPS 2.45 2.40 2.18 2.39 2.65 1.44 2.33 3.40%
  QoQ % 2.08% 10.09% -8.79% -9.81% 84.03% -38.20% -
  Horiz. % 105.15% 103.00% 93.56% 102.58% 113.73% 61.80% 100.00%
P/EPS 24.54 23.32 20.80 25.48 29.20 15.74 24.96 -1.12%
  QoQ % 5.23% 12.12% -18.37% -12.74% 85.51% -36.94% -
  Horiz. % 98.32% 93.43% 83.33% 102.08% 116.99% 63.06% 100.00%
EY 4.08 4.29 4.81 3.92 3.43 6.35 4.01 1.16%
  QoQ % -4.90% -10.81% 22.70% 14.29% -45.98% 58.35% -
  Horiz. % 101.75% 106.98% 119.95% 97.76% 85.54% 158.35% 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 384.40 394.34 3.71 3.96 4.43 0.02 0.04 44,849.66%
  QoQ % -2.52% 10,529.11% -6.31% -10.61% 22,050.00% -50.00% -
  Horiz. % 961,000.00% 985,850.00% 9,275.00% 9,900.00% 11,075.00% 50.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers