Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2017-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 25-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     8.22%    YoY -     -9.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,957,445 1,972,896 1,980,984 1,999,912 1,667,996 1,640,122 1,632,106 12.85%
  QoQ % -0.78% -0.41% -0.95% 19.90% 1.70% 0.49% -
  Horiz. % 119.93% 120.88% 121.38% 122.54% 102.20% 100.49% 100.00%
PBT 229,606 227,477 224,826 225,320 210,008 212,002 232,788 -0.91%
  QoQ % 0.94% 1.18% -0.22% 7.29% -0.94% -8.93% -
  Horiz. % 98.63% 97.72% 96.58% 96.79% 90.21% 91.07% 100.00%
Tax -44,023 -41,986 -38,640 -36,312 -38,960 -40,184 -44,490 -0.70%
  QoQ % -4.85% -8.66% -6.41% 6.80% 3.05% 9.68% -
  Horiz. % 98.95% 94.37% 86.85% 81.62% 87.57% 90.32% 100.00%
NP 185,583 185,490 186,186 189,008 171,048 171,818 188,298 -0.96%
  QoQ % 0.05% -0.37% -1.49% 10.50% -0.45% -8.75% -
  Horiz. % 98.56% 98.51% 98.88% 100.38% 90.84% 91.25% 100.00%
NP to SH 185,583 183,632 184,090 186,140 172,003 168,397 184,548 0.37%
  QoQ % 1.06% -0.25% -1.10% 8.22% 2.14% -8.75% -
  Horiz. % 100.56% 99.50% 99.75% 100.86% 93.20% 91.25% 100.00%
Tax Rate 19.17 % 18.46 % 17.19 % 16.12 % 18.55 % 18.95 % 19.11 % 0.21%
  QoQ % 3.85% 7.39% 6.64% -13.10% -2.11% -0.84% -
  Horiz. % 100.31% 96.60% 89.95% 84.35% 97.07% 99.16% 100.00%
Total Cost 1,771,862 1,787,405 1,794,798 1,810,904 1,496,948 1,468,304 1,443,808 14.58%
  QoQ % -0.87% -0.41% -0.89% 20.97% 1.95% 1.70% -
  Horiz. % 122.72% 123.80% 124.31% 125.43% 103.68% 101.70% 100.00%
Net Worth 115,104,240 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 997,570 2,249.68%
  QoQ % 10,012.36% 0.56% 4.12% -98.96% 10,024.29% 3.21% -
  Horiz. % 11,538.46% 114.10% 113.46% 108.97% 10,448.79% 103.21% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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% 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% 0.00% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 115,104,240 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 997,570 2,249.68%
  QoQ % 10,012.36% 0.56% 4.12% -98.96% 10,024.29% 3.21% -
  Horiz. % 11,538.46% 114.10% 113.46% 108.97% 10,448.79% 103.21% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,472 639,468 639,468 -
  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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.48 % 9.40 % 9.40 % 9.45 % 10.25 % 10.48 % 11.54 % -12.25%
  QoQ % 0.85% 0.00% -0.53% -7.80% -2.19% -9.19% -
  Horiz. % 82.15% 81.46% 81.46% 81.89% 88.82% 90.81% 100.00%
ROE 0.16 % 16.13 % 16.26 % 17.12 % 0.17 % 16.36 % 18.50 % -95.75%
  QoQ % -99.01% -0.80% -5.02% 9,970.59% -98.96% -11.57% -
  Horiz. % 0.86% 87.19% 87.89% 92.54% 0.92% 88.43% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 306.11 308.52 309.79 312.75 260.84 256.48 255.23 12.85%
  QoQ % -0.78% -0.41% -0.95% 19.90% 1.70% 0.49% -
  Horiz. % 119.93% 120.88% 121.38% 122.54% 102.20% 100.49% 100.00%
EPS 28.77 28.72 28.78 29.12 26.13 26.33 28.86 -0.21%
  QoQ % 0.17% -0.21% -1.17% 11.44% -0.76% -8.77% -
  Horiz. % 99.69% 99.51% 99.72% 100.90% 90.54% 91.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 180.0000 1.7800 1.7700 1.7000 163.0000 1.6100 1.5600 2,249.68%
  QoQ % 10,012.36% 0.56% 4.12% -98.96% 10,024.22% 3.21% -
  Horiz. % 11,538.46% 114.10% 113.46% 108.97% 10,448.72% 103.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 153.05 154.26 154.89 156.37 130.42 128.24 127.61 12.85%
  QoQ % -0.78% -0.41% -0.95% 19.90% 1.70% 0.49% -
  Horiz. % 119.94% 120.88% 121.38% 122.54% 102.20% 100.49% 100.00%
EPS 14.51 14.36 14.39 14.55 13.45 13.17 14.43 0.37%
  QoQ % 1.04% -0.21% -1.10% 8.18% 2.13% -8.73% -
  Horiz. % 100.55% 99.51% 99.72% 100.83% 93.21% 91.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 90.0000 0.8900 0.8850 0.8500 81.5006 0.8050 0.7800 2,249.68%
  QoQ % 10,012.36% 0.56% 4.12% -98.96% 10,024.30% 3.21% -
  Horiz. % 11,538.46% 114.10% 113.46% 108.97% 10,448.79% 103.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 8.1100 6.9000 6.3700 6.2300 6.5900 6.8800 6.8500 -
P/RPS 2.65 2.24 2.06 1.99 2.53 2.68 2.68 -0.75%
  QoQ % 18.30% 8.74% 3.52% -21.34% -5.60% 0.00% -
  Horiz. % 98.88% 83.58% 76.87% 74.25% 94.40% 100.00% 100.00%
P/EPS 27.94 24.03 22.13 21.40 24.50 26.13 23.74 11.44%
  QoQ % 16.27% 8.59% 3.41% -12.65% -6.24% 10.07% -
  Horiz. % 117.69% 101.22% 93.22% 90.14% 103.20% 110.07% 100.00%
EY 3.58 4.16 4.52 4.67 4.08 3.83 4.21 -10.22%
  QoQ % -13.94% -7.96% -3.21% 14.46% 6.53% -9.03% -
  Horiz. % 85.04% 98.81% 107.36% 110.93% 96.91% 90.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.05 3.88 3.60 3.66 0.04 4.27 4.39 -94.90%
  QoQ % -98.71% 7.78% -1.64% 9,050.00% -99.06% -2.73% -
  Horiz. % 1.14% 88.38% 82.00% 83.37% 0.91% 97.27% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 23/08/16 -
Price 8.7000 8.1300 7.1500 6.5100 6.4800 6.8900 6.2400 -
P/RPS 2.84 2.64 2.31 2.08 2.48 2.69 2.44 10.62%
  QoQ % 7.58% 14.29% 11.06% -16.13% -7.81% 10.25% -
  Horiz. % 116.39% 108.20% 94.67% 85.25% 101.64% 110.25% 100.00%
P/EPS 29.98 28.31 24.84 22.36 24.09 26.16 21.62 24.28%
  QoQ % 5.90% 13.97% 11.09% -7.18% -7.91% 21.00% -
  Horiz. % 138.67% 130.94% 114.89% 103.42% 111.42% 121.00% 100.00%
EY 3.34 3.53 4.03 4.47 4.15 3.82 4.62 -19.40%
  QoQ % -5.38% -12.41% -9.84% 7.71% 8.64% -17.32% -
  Horiz. % 72.29% 76.41% 87.23% 96.75% 89.83% 82.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.05 4.57 4.04 3.83 0.04 4.28 4.00 -94.57%
  QoQ % -98.91% 13.12% 5.48% 9,475.00% -99.07% 7.00% -
  Horiz. % 1.25% 114.25% 101.00% 95.75% 1.00% 107.00% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers