Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2019-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     16.99%    YoY -     29.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,221,607 2,191,009 2,224,002 2,245,872 2,144,235 2,073,149 1,961,930 8.62%
  QoQ % 1.40% -1.48% -0.97% 4.74% 3.43% 5.67% -
  Horiz. % 113.24% 111.68% 113.36% 114.47% 109.29% 105.67% 100.00%
PBT 280,107 277,104 290,120 300,312 249,329 237,237 215,876 18.91%
  QoQ % 1.08% -4.49% -3.39% 20.45% 5.10% 9.90% -
  Horiz. % 129.75% 128.36% 134.39% 139.11% 115.50% 109.90% 100.00%
Tax -52,185 -55,309 -57,756 -62,424 -44,029 -44,882 -35,890 28.26%
  QoQ % 5.65% 4.24% 7.48% -41.78% 1.90% -25.06% -
  Horiz. % 145.40% 154.11% 160.93% 173.93% 122.68% 125.06% 100.00%
NP 227,922 221,794 232,364 237,888 205,300 192,354 179,986 17.00%
  QoQ % 2.76% -4.55% -2.32% 15.87% 6.73% 6.87% -
  Horiz. % 126.63% 123.23% 129.10% 132.17% 114.06% 106.87% 100.00%
NP to SH 224,783 218,374 229,214 234,892 200,784 188,358 179,986 15.92%
  QoQ % 2.93% -4.73% -2.42% 16.99% 6.60% 4.65% -
  Horiz. % 124.89% 121.33% 127.35% 130.51% 111.56% 104.65% 100.00%
Tax Rate 18.63 % 19.96 % 19.91 % 20.79 % 17.66 % 18.92 % 16.63 % 7.84%
  QoQ % -6.66% 0.25% -4.23% 17.72% -6.66% 13.77% -
  Horiz. % 112.03% 120.02% 119.72% 125.02% 106.19% 113.77% 100.00%
Total Cost 1,993,685 1,969,214 1,991,638 2,007,984 1,938,935 1,880,794 1,781,944 7.75%
  QoQ % 1.24% -1.13% -0.81% 3.56% 3.09% 5.55% -
  Horiz. % 111.88% 110.51% 111.77% 112.69% 108.81% 105.55% 100.00%
Net Worth 1,419,618 13,940 13,556 1,317,304 1,291,725 1,240,567 122,138,388 -94.83%
  QoQ % 10,083.49% 2.83% -98.97% 1.98% 4.12% -98.98% -
  Horiz. % 1.16% 0.01% 0.01% 1.08% 1.06% 1.02% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,419,618 13,940 13,556 1,317,304 1,291,725 1,240,567 122,138,388 -94.83%
  QoQ % 10,083.49% 2.83% -98.97% 1.98% 4.12% -98.98% -
  Horiz. % 1.16% 0.01% 0.01% 1.08% 1.06% 1.02% 100.00%
NOSH 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 639,468 58.54%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 200.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.26 % 10.12 % 10.45 % 10.59 % 9.57 % 9.28 % 9.17 % 7.75%
  QoQ % 1.38% -3.16% -1.32% 10.66% 3.12% 1.20% -
  Horiz. % 111.89% 110.36% 113.96% 115.49% 104.36% 101.20% 100.00%
ROE 15.83 % 1,566.49 % 1,690.78 % 17.83 % 15.54 % 15.18 % 0.15 % 2,114.32%
  QoQ % -98.99% -7.35% 9,382.78% 14.74% 2.37% 10,020.00% -
  Horiz. % 10,553.33% 1,044,326.69% 1,127,186.62% 11,886.67% 10,360.00% 10,120.00% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 173.71 171.32 173.89 175.60 167.66 162.10 306.81 -31.49%
  QoQ % 1.40% -1.48% -0.97% 4.74% 3.43% -47.17% -
  Horiz. % 56.62% 55.84% 56.68% 57.23% 54.65% 52.83% 100.00%
EPS 17.58 17.08 17.92 18.36 15.70 14.73 27.50 -25.73%
  QoQ % 2.93% -4.69% -2.40% 16.94% 6.59% -46.44% -
  Horiz. % 63.93% 62.11% 65.16% 66.76% 57.09% 53.56% 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 1.1100 0.0109 0.0106 1.0300 1.0100 0.9700 191.0000 -96.74%
  QoQ % 10,083.49% 2.83% -98.97% 1.98% 4.12% -99.49% -
  Horiz. % 0.58% 0.01% 0.01% 0.54% 0.53% 0.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 173.71 171.32 173.89 175.60 167.66 162.10 153.40 8.62%
  QoQ % 1.40% -1.48% -0.97% 4.74% 3.43% 5.67% -
  Horiz. % 113.24% 111.68% 113.36% 114.47% 109.30% 105.67% 100.00%
EPS 17.58 17.08 17.92 18.36 15.70 14.73 14.07 15.96%
  QoQ % 2.93% -4.69% -2.40% 16.94% 6.59% 4.69% -
  Horiz. % 124.95% 121.39% 127.36% 130.49% 111.58% 104.69% 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 1.1100 0.0109 0.0106 1.0300 1.0100 0.9700 95.5000 -94.83%
  QoQ % 10,083.49% 2.83% -98.97% 1.98% 4.12% -98.98% -
  Horiz. % 1.16% 0.01% 0.01% 1.08% 1.06% 1.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.1600 4.2800 3.9900 3.5200 4.3400 4.2900 8.4400 -
P/RPS 2.39 2.50 2.29 2.00 2.59 2.65 2.75 -8.91%
  QoQ % -4.40% 9.17% 14.50% -22.78% -2.26% -3.64% -
  Horiz. % 86.91% 90.91% 83.27% 72.73% 94.18% 96.36% 100.00%
P/EPS 23.67 25.07 22.26 19.17 27.64 29.13 29.99 -14.56%
  QoQ % -5.58% 12.62% 16.12% -30.64% -5.12% -2.87% -
  Horiz. % 78.93% 83.59% 74.22% 63.92% 92.16% 97.13% 100.00%
EY 4.22 3.99 4.49 5.22 3.62 3.43 3.33 17.06%
  QoQ % 5.76% -11.14% -13.98% 44.20% 5.54% 3.00% -
  Horiz. % 126.73% 119.82% 134.83% 156.76% 108.71% 103.00% 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 3.75 392.66 376.42 3.42 4.30 4.42 0.04 1,946.71%
  QoQ % -99.04% 4.31% 10,906.43% -20.47% -2.71% 10,950.00% -
  Horiz. % 9,375.00% 981,650.00% 941,050.12% 8,550.00% 10,750.00% 11,050.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 22/08/19 24/05/19 19/02/19 16/11/18 17/08/18 -
Price 4.6500 4.1900 4.1800 3.8200 4.0000 4.3000 4.4300 -
P/RPS 2.68 2.45 2.40 2.18 2.39 2.65 1.44 51.13%
  QoQ % 9.39% 2.08% 10.09% -8.79% -9.81% 84.03% -
  Horiz. % 186.11% 170.14% 166.67% 151.39% 165.97% 184.03% 100.00%
P/EPS 26.46 24.54 23.32 20.80 25.48 29.20 15.74 41.25%
  QoQ % 7.82% 5.23% 12.12% -18.37% -12.74% 85.51% -
  Horiz. % 168.11% 155.91% 148.16% 132.15% 161.88% 185.51% 100.00%
EY 3.78 4.08 4.29 4.81 3.92 3.43 6.35 -29.17%
  QoQ % -7.35% -4.90% -10.81% 22.70% 14.29% -45.98% -
  Horiz. % 59.53% 64.25% 67.56% 75.75% 61.73% 54.02% 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 4.19 384.40 394.34 3.71 3.96 4.43 0.02 3,393.24%
  QoQ % -98.91% -2.52% 10,529.11% -6.31% -10.61% 22,050.00% -
  Horiz. % 20,950.00% 1,922,000.00% 1,971,700.00% 18,550.00% 19,800.00% 22,150.00% 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.
 


 

228  483  528  1091 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.04 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.16+0.12 
 SAPNRG 0.205-0.005 
 PWRWELL 0.37-0.04 
 XOX 0.05-0.005 
 HSI-C7V 0.265+0.06 
 DSONIC-WA 0.50+0.115 
 MYEG 1.13-0.05 
Partners & Brokers