Highlights

[KOSSAN] QoQ Quarter Result on 2017-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -2.20%    YoY -     11.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 484,178 477,773 489,180 490,514 499,978 438,187 414,039 11.01%
  QoQ % 1.34% -2.33% -0.27% -1.89% 14.10% 5.83% -
  Horiz. % 116.94% 115.39% 118.15% 118.47% 120.76% 105.83% 100.00%
PBT 53,032 58,997 58,195 56,084 56,330 54,393 42,608 15.72%
  QoQ % -10.11% 1.38% 3.76% -0.44% 3.56% 27.66% -
  Horiz. % 124.46% 138.46% 136.58% 131.63% 132.21% 127.66% 100.00%
Tax -7,743 -12,533 -12,170 -10,243 -9,078 -9,023 -7,893 -1.27%
  QoQ % 38.22% -2.98% -18.81% -12.83% -0.61% -14.32% -
  Horiz. % 98.10% 158.79% 154.19% 129.77% 115.01% 114.32% 100.00%
NP 45,289 46,464 46,025 45,841 47,252 45,370 34,715 19.41%
  QoQ % -2.53% 0.95% 0.40% -2.99% 4.15% 30.69% -
  Horiz. % 130.46% 133.84% 132.58% 132.05% 136.11% 130.69% 100.00%
NP to SH 45,289 46,464 45,680 45,510 46,535 44,633 34,023 21.03%
  QoQ % -2.53% 1.72% 0.37% -2.20% 4.26% 31.18% -
  Horiz. % 133.11% 136.57% 134.26% 133.76% 136.78% 131.18% 100.00%
Tax Rate 14.60 % 21.24 % 20.91 % 18.26 % 16.12 % 16.59 % 18.52 % -14.67%
  QoQ % -31.26% 1.58% 14.51% 13.28% -2.83% -10.42% -
  Horiz. % 78.83% 114.69% 112.90% 98.60% 87.04% 89.58% 100.00%
Total Cost 438,889 431,309 443,155 444,673 452,726 392,817 379,324 10.22%
  QoQ % 1.76% -2.67% -0.34% -1.78% 15.25% 3.56% -
  Horiz. % 115.70% 113.70% 116.83% 117.23% 119.35% 103.56% 100.00%
Net Worth 117,662,112 115,104,240 1,138,253 1,131,858 1,087,095 1,074,306 1,029,543 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% 1.19% 4.35% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 104.35% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 93.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 117,662,112 115,104,240 1,138,253 1,131,858 1,087,095 1,074,306 1,029,543 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% 1.19% 4.35% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 104.35% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,468 639,468 639,468 -
  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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.35 % 9.73 % 9.41 % 9.35 % 9.45 % 10.35 % 8.38 % 7.58%
  QoQ % -3.91% 3.40% 0.64% -1.06% -8.70% 23.51% -
  Horiz. % 111.58% 116.11% 112.29% 111.58% 112.77% 123.51% 100.00%
ROE 0.04 % 0.04 % 4.01 % 4.02 % 4.28 % 4.15 % 3.30 % -94.74%
  QoQ % 0.00% -99.00% -0.25% -6.07% 3.13% 25.76% -
  Horiz. % 1.21% 1.21% 121.52% 121.82% 129.70% 125.76% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 75.72 74.71 76.50 76.71 78.19 68.52 64.75 11.01%
  QoQ % 1.35% -2.34% -0.27% -1.89% 14.11% 5.82% -
  Horiz. % 116.94% 115.38% 118.15% 118.47% 120.76% 105.82% 100.00%
EPS 6.96 7.18 7.14 7.12 7.28 6.98 5.32 19.64%
  QoQ % -3.06% 0.56% 0.28% -2.20% 4.30% 31.20% -
  Horiz. % 130.83% 134.96% 134.21% 133.83% 136.84% 131.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 184.0000 180.0000 1.7800 1.7700 1.7000 1.6800 1.6100 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% 1.19% 4.35% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 37.86 37.36 38.25 38.35 39.09 34.26 32.37 11.02%
  QoQ % 1.34% -2.33% -0.26% -1.89% 14.10% 5.84% -
  Horiz. % 116.96% 115.42% 118.16% 118.47% 120.76% 105.84% 100.00%
EPS 3.54 3.63 3.57 3.56 3.64 3.49 2.66 21.01%
  QoQ % -2.48% 1.68% 0.28% -2.20% 4.30% 31.20% -
  Horiz. % 133.08% 136.47% 134.21% 133.83% 136.84% 131.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 92.0000 90.0000 0.8900 0.8850 0.8500 0.8400 0.8050 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% 1.19% 4.35% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 104.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 7.7000 8.1100 6.9000 6.3700 6.2300 6.5900 6.8800 -
P/RPS 10.17 10.85 9.02 8.30 7.97 9.62 10.63 -2.91%
  QoQ % -6.27% 20.29% 8.67% 4.14% -17.15% -9.50% -
  Horiz. % 95.67% 102.07% 84.85% 78.08% 74.98% 90.50% 100.00%
P/EPS 108.72 111.62 96.59 89.51 85.61 94.42 129.31 -10.93%
  QoQ % -2.60% 15.56% 7.91% 4.56% -9.33% -26.98% -
  Horiz. % 84.08% 86.32% 74.70% 69.22% 66.21% 73.02% 100.00%
EY 0.92 0.90 1.04 1.12 1.17 1.06 0.77 12.61%
  QoQ % 2.22% -13.46% -7.14% -4.27% 10.38% 37.66% -
  Horiz. % 119.48% 116.88% 135.06% 145.45% 151.95% 137.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.04 0.05 3.88 3.60 3.66 3.92 4.27 -95.57%
  QoQ % -20.00% -98.71% 7.78% -1.64% -6.63% -8.20% -
  Horiz. % 0.94% 1.17% 90.87% 84.31% 85.71% 91.80% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 -
Price 7.0700 8.7000 8.1300 7.1500 6.5100 6.4800 6.8900 -
P/RPS 9.34 11.64 10.63 9.32 8.33 9.46 10.64 -8.33%
  QoQ % -19.76% 9.50% 14.06% 11.88% -11.95% -11.09% -
  Horiz. % 87.78% 109.40% 99.91% 87.59% 78.29% 88.91% 100.00%
P/EPS 99.83 119.74 113.81 100.47 89.46 92.84 129.50 -15.94%
  QoQ % -16.63% 5.21% 13.28% 12.31% -3.64% -28.31% -
  Horiz. % 77.09% 92.46% 87.88% 77.58% 69.08% 71.69% 100.00%
EY 1.00 0.84 0.88 1.00 1.12 1.08 0.77 19.05%
  QoQ % 19.05% -4.55% -12.00% -10.71% 3.70% 40.26% -
  Horiz. % 129.87% 109.09% 114.29% 129.87% 145.45% 140.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.04 0.05 4.57 4.04 3.83 3.86 4.28 -95.58%
  QoQ % -20.00% -98.91% 13.12% 5.48% -0.78% -9.81% -
  Horiz. % 0.93% 1.17% 106.78% 94.39% 89.49% 90.19% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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