Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2016-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     2.14%    YoY -     -15.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,972,896 1,980,984 1,999,912 1,667,996 1,640,122 1,632,106 1,649,120 12.68%
  QoQ % -0.41% -0.95% 19.90% 1.70% 0.49% -1.03% -
  Horiz. % 119.63% 120.12% 121.27% 101.14% 99.45% 98.97% 100.00%
PBT 227,477 224,826 225,320 210,008 212,002 232,788 262,608 -9.12%
  QoQ % 1.18% -0.22% 7.29% -0.94% -8.93% -11.36% -
  Horiz. % 86.62% 85.61% 85.80% 79.97% 80.73% 88.64% 100.00%
Tax -41,986 -38,640 -36,312 -38,960 -40,184 -44,490 -53,364 -14.76%
  QoQ % -8.66% -6.41% 6.80% 3.05% 9.68% 16.63% -
  Horiz. % 78.68% 72.41% 68.05% 73.01% 75.30% 83.37% 100.00%
NP 185,490 186,186 189,008 171,048 171,818 188,298 209,244 -7.71%
  QoQ % -0.37% -1.49% 10.50% -0.45% -8.75% -10.01% -
  Horiz. % 88.65% 88.98% 90.33% 81.75% 82.11% 89.99% 100.00%
NP to SH 183,632 184,090 186,140 172,003 168,397 184,548 205,224 -7.14%
  QoQ % -0.25% -1.10% 8.22% 2.14% -8.75% -10.07% -
  Horiz. % 89.48% 89.70% 90.70% 83.81% 82.06% 89.93% 100.00%
Tax Rate 18.46 % 17.19 % 16.12 % 18.55 % 18.95 % 19.11 % 20.32 % -6.19%
  QoQ % 7.39% 6.64% -13.10% -2.11% -0.84% -5.95% -
  Horiz. % 90.85% 84.60% 79.33% 91.29% 93.26% 94.05% 100.00%
Total Cost 1,787,405 1,794,798 1,810,904 1,496,948 1,468,304 1,443,808 1,439,876 15.49%
  QoQ % -0.41% -0.89% 20.97% 1.95% 1.70% 0.27% -
  Horiz. % 124.14% 124.65% 125.77% 103.96% 101.97% 100.27% 100.00%
Net Worth 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 997,570 997,570 9.18%
  QoQ % 0.56% 4.12% -98.96% 10,024.29% 3.21% 0.00% -
  Horiz. % 114.10% 113.46% 108.97% 10,448.79% 103.21% 100.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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% 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% 100.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 997,570 997,570 9.18%
  QoQ % 0.56% 4.12% -98.96% 10,024.29% 3.21% 0.00% -
  Horiz. % 114.10% 113.46% 108.97% 10,448.79% 103.21% 100.00% 100.00%
NOSH 639,468 639,468 639,468 639,472 639,468 639,468 639,468 -
  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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.40 % 9.40 % 9.45 % 10.25 % 10.48 % 11.54 % 12.69 % -18.12%
  QoQ % 0.00% -0.53% -7.80% -2.19% -9.19% -9.06% -
  Horiz. % 74.07% 74.07% 74.47% 80.77% 82.58% 90.94% 100.00%
ROE 16.13 % 16.26 % 17.12 % 0.17 % 16.36 % 18.50 % 20.57 % -14.95%
  QoQ % -0.80% -5.02% 9,970.59% -98.96% -11.57% -10.06% -
  Horiz. % 78.42% 79.05% 83.23% 0.83% 79.53% 89.94% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 308.52 309.79 312.75 260.84 256.48 255.23 257.89 12.68%
  QoQ % -0.41% -0.95% 19.90% 1.70% 0.49% -1.03% -
  Horiz. % 119.63% 120.12% 121.27% 101.14% 99.45% 98.97% 100.00%
EPS 28.72 28.78 29.12 26.13 26.33 28.86 32.08 -7.10%
  QoQ % -0.21% -1.17% 11.44% -0.76% -8.77% -10.04% -
  Horiz. % 89.53% 89.71% 90.77% 81.45% 82.08% 89.96% 100.00%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7800 1.7700 1.7000 163.0000 1.6100 1.5600 1.5600 9.18%
  QoQ % 0.56% 4.12% -98.96% 10,024.22% 3.21% 0.00% -
  Horiz. % 114.10% 113.46% 108.97% 10,448.72% 103.21% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 154.26 154.89 156.37 130.42 128.24 127.61 128.94 12.68%
  QoQ % -0.41% -0.95% 19.90% 1.70% 0.49% -1.03% -
  Horiz. % 119.64% 120.13% 121.27% 101.15% 99.46% 98.97% 100.00%
EPS 14.36 14.39 14.55 13.45 13.17 14.43 16.05 -7.14%
  QoQ % -0.21% -1.10% 8.18% 2.13% -8.73% -10.09% -
  Horiz. % 89.47% 89.66% 90.65% 83.80% 82.06% 89.91% 100.00%
DPS 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.8900 0.8850 0.8500 81.5006 0.8050 0.7800 0.7800 9.18%
  QoQ % 0.56% 4.12% -98.96% 10,024.30% 3.21% 0.00% -
  Horiz. % 114.10% 113.46% 108.97% 10,448.79% 103.21% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 6.9000 6.3700 6.2300 6.5900 6.8800 6.8500 6.0500 -
P/RPS 2.24 2.06 1.99 2.53 2.68 2.68 2.35 -3.14%
  QoQ % 8.74% 3.52% -21.34% -5.60% 0.00% 14.04% -
  Horiz. % 95.32% 87.66% 84.68% 107.66% 114.04% 114.04% 100.00%
P/EPS 24.03 22.13 21.40 24.50 26.13 23.74 18.85 17.55%
  QoQ % 8.59% 3.41% -12.65% -6.24% 10.07% 25.94% -
  Horiz. % 127.48% 117.40% 113.53% 129.97% 138.62% 125.94% 100.00%
EY 4.16 4.52 4.67 4.08 3.83 4.21 5.30 -14.90%
  QoQ % -7.96% -3.21% 14.46% 6.53% -9.03% -20.57% -
  Horiz. % 78.49% 85.28% 88.11% 76.98% 72.26% 79.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.97 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 3.88 3.60 3.66 0.04 4.27 4.39 3.88 -
  QoQ % 7.78% -1.64% 9,050.00% -99.06% -2.73% 13.14% -
  Horiz. % 100.00% 92.78% 94.33% 1.03% 110.05% 113.14% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 23/08/16 24/05/16 -
Price 8.1300 7.1500 6.5100 6.4800 6.8900 6.2400 6.7100 -
P/RPS 2.64 2.31 2.08 2.48 2.69 2.44 2.60 1.02%
  QoQ % 14.29% 11.06% -16.13% -7.81% 10.25% -6.15% -
  Horiz. % 101.54% 88.85% 80.00% 95.38% 103.46% 93.85% 100.00%
P/EPS 28.31 24.84 22.36 24.09 26.16 21.62 20.91 22.36%
  QoQ % 13.97% 11.09% -7.18% -7.91% 21.00% 3.40% -
  Horiz. % 135.39% 118.79% 106.93% 115.21% 125.11% 103.40% 100.00%
EY 3.53 4.03 4.47 4.15 3.82 4.62 4.78 -18.28%
  QoQ % -12.41% -9.84% 7.71% 8.64% -17.32% -3.35% -
  Horiz. % 73.85% 84.31% 93.51% 86.82% 79.92% 96.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.97 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 4.57 4.04 3.83 0.04 4.28 4.00 4.30 4.14%
  QoQ % 13.12% 5.48% 9,475.00% -99.07% 7.00% -6.98% -
  Horiz. % 106.28% 93.95% 89.07% 0.93% 99.53% 93.02% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS