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 1,151,042 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 997,570 9.98%
  QoQ % 1.12% 0.56% 4.12% -98.96% 10,024.29% 3.21% -
  Horiz. % 115.38% 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 1,151,042 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 997,570 9.98%
  QoQ % 1.12% 0.56% 4.12% -98.96% 10,024.29% 3.21% -
  Horiz. % 115.38% 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 16.12 % 16.13 % 16.26 % 17.12 % 0.17 % 16.36 % 18.50 % -8.75%
  QoQ % -0.06% -0.80% -5.02% 9,970.59% -98.96% -11.57% -
  Horiz. % 87.14% 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 1.8000 1.7800 1.7700 1.7000 163.0000 1.6100 1.5600 9.98%
  QoQ % 1.12% 0.56% 4.12% -98.96% 10,024.22% 3.21% -
  Horiz. % 115.38% 114.10% 113.46% 108.97% 10,448.72% 103.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.53 77.13 77.45 78.19 65.21 64.12 63.81 12.85%
  QoQ % -0.78% -0.41% -0.95% 19.90% 1.70% 0.49% -
  Horiz. % 119.93% 120.87% 121.38% 122.54% 102.19% 100.49% 100.00%
EPS 7.26 7.18 7.20 7.28 6.72 6.58 7.21 0.46%
  QoQ % 1.11% -0.28% -1.10% 8.33% 2.13% -8.74% -
  Horiz. % 100.69% 99.58% 99.86% 100.97% 93.20% 91.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.67 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 0.4500 0.4450 0.4425 0.4250 40.7503 0.4025 0.3900 9.98%
  QoQ % 1.12% 0.56% 4.12% -98.96% 10,024.30% 3.21% -
  Horiz. % 115.38% 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 4.51 3.88 3.60 3.66 0.04 4.27 4.39 1.81%
  QoQ % 16.24% 7.78% -1.64% 9,050.00% -99.06% -2.73% -
  Horiz. % 102.73% 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 4.83 4.57 4.04 3.83 0.04 4.28 4.00 13.36%
  QoQ % 5.69% 13.12% 5.48% 9,475.00% -99.07% 7.00% -
  Horiz. % 120.75% 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.
 


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
 
 

457  368  633  1005 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.71-0.145 
 XDL 0.070.00 
 AT 0.18+0.01 
 ASIABIO-OR 0.005-0.03 
 EAH 0.030.00 
 KNM 0.205-0.005 
 KSTAR 0.33-0.005 
 JAKS-WC 0.335+0.24 
 SUPERMX-C1I 0.11+0.005 
 PARKSON 0.15+0.025 

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. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. Report: ‘Entire Labour Dept’ will investigate conditions at Top Glove factories, says HR minister save malaysia!
PARTNERS & BROKERS