Highlights

[KOSSAN] QoQ Cumulative 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 -     36.19%    YoY -     -15.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,479,672 990,492 499,978 1,667,996 1,230,092 816,053 412,280 134.23%
  QoQ % 49.39% 98.11% -70.03% 35.60% 50.74% 97.94% -
  Horiz. % 358.90% 240.25% 121.27% 404.58% 298.36% 197.94% 100.00%
PBT 170,608 112,413 56,330 210,008 159,002 116,394 65,652 88.91%
  QoQ % 51.77% 99.56% -73.18% 32.08% 36.61% 77.29% -
  Horiz. % 259.87% 171.23% 85.80% 319.88% 242.19% 177.29% 100.00%
Tax -31,490 -19,320 -9,078 -38,960 -30,138 -22,245 -13,341 77.19%
  QoQ % -62.99% -112.82% 76.70% -29.27% -35.48% -66.74% -
  Horiz. % 236.04% 144.82% 68.05% 292.03% 225.91% 166.74% 100.00%
NP 139,118 93,093 47,252 171,048 128,864 94,149 52,311 91.84%
  QoQ % 49.44% 97.01% -72.38% 32.74% 36.87% 79.98% -
  Horiz. % 265.94% 177.96% 90.33% 326.98% 246.34% 179.98% 100.00%
NP to SH 137,724 92,045 46,535 172,003 126,298 92,274 51,306 93.03%
  QoQ % 49.63% 97.80% -72.95% 36.19% 36.87% 79.85% -
  Horiz. % 268.44% 179.40% 90.70% 335.25% 246.17% 179.85% 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 1,340,554 897,399 452,726 1,496,948 1,101,228 721,904 359,969 140.07%
  QoQ % 49.38% 98.22% -69.76% 35.93% 52.54% 100.55% -
  Horiz. % 372.41% 249.30% 125.77% 415.85% 305.92% 200.55% 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 - - - - 31,973 - - -
  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 12.10 % 8.13 % 4.28 % 0.17 % 12.27 % 9.25 % 5.14 % 76.87%
  QoQ % 48.83% 89.95% 2,417.65% -98.61% 32.65% 79.96% -
  Horiz. % 235.41% 158.17% 83.27% 3.31% 238.72% 179.96% 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 231.39 154.89 78.19 260.84 192.36 127.61 64.47 134.24%
  QoQ % 49.39% 98.09% -70.02% 35.60% 50.74% 97.94% -
  Horiz. % 358.91% 240.25% 121.28% 404.59% 298.37% 197.94% 100.00%
EPS 21.54 14.39 7.28 26.13 19.75 14.43 8.02 93.10%
  QoQ % 49.69% 97.66% -72.14% 32.30% 36.87% 79.93% -
  Horiz. % 268.58% 179.43% 90.77% 325.81% 246.26% 179.93% 100.00%
DPS 0.00 0.00 0.00 0.00 5.00 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 115.70 77.45 39.09 130.42 96.18 63.81 32.24 134.22%
  QoQ % 49.39% 98.13% -70.03% 35.60% 50.73% 97.92% -
  Horiz. % 358.87% 240.23% 121.25% 404.53% 298.33% 197.92% 100.00%
EPS 10.77 7.20 3.64 13.45 9.88 7.21 4.01 93.10%
  QoQ % 49.58% 97.80% -72.94% 36.13% 37.03% 79.80% -
  Horiz. % 268.58% 179.55% 90.77% 335.41% 246.38% 179.80% 100.00%
DPS 0.00 0.00 0.00 0.00 2.50 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 2.98 4.11 7.97 2.53 3.58 5.37 9.38 -53.41%
  QoQ % -27.49% -48.43% 215.02% -29.33% -33.33% -42.75% -
  Horiz. % 31.77% 43.82% 84.97% 26.97% 38.17% 57.25% 100.00%
P/EPS 32.04 44.25 85.61 24.50 34.83 47.47 75.41 -43.45%
  QoQ % -27.59% -48.31% 249.43% -29.66% -26.63% -37.05% -
  Horiz. % 42.49% 58.68% 113.53% 32.49% 46.19% 62.95% 100.00%
EY 3.12 2.26 1.17 4.08 2.87 2.11 1.33 76.46%
  QoQ % 38.05% 93.16% -71.32% 42.16% 36.02% 58.65% -
  Horiz. % 234.59% 169.92% 87.97% 306.77% 215.79% 158.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.73 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 3.51 4.62 8.33 2.48 3.58 4.89 10.41 -51.52%
  QoQ % -24.03% -44.54% 235.89% -30.73% -26.79% -53.03% -
  Horiz. % 33.72% 44.38% 80.02% 23.82% 34.39% 46.97% 100.00%
P/EPS 37.75 49.67 89.46 24.09 34.89 43.24 83.63 -41.13%
  QoQ % -24.00% -44.48% 271.36% -30.95% -19.31% -48.30% -
  Horiz. % 45.14% 59.39% 106.97% 28.81% 41.72% 51.70% 100.00%
EY 2.65 2.01 1.12 4.15 2.87 2.31 1.20 69.50%
  QoQ % 31.84% 79.46% -73.01% 44.60% 24.24% 92.50% -
  Horiz. % 220.83% 167.50% 93.33% 345.83% 239.17% 192.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.73 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers