Highlights

[KOSSAN] QoQ 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 -     31.18%    YoY -     -19.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 489,180 490,514 499,978 438,187 414,039 403,773 412,280 12.07%
  QoQ % -0.27% -1.89% 14.10% 5.83% 2.54% -2.06% -
  Horiz. % 118.65% 118.98% 121.27% 106.28% 100.43% 97.94% 100.00%
PBT 58,195 56,084 56,330 54,393 42,608 50,741 65,652 -7.72%
  QoQ % 3.76% -0.44% 3.56% 27.66% -16.03% -22.71% -
  Horiz. % 88.64% 85.43% 85.80% 82.85% 64.90% 77.29% 100.00%
Tax -12,170 -10,243 -9,078 -9,023 -7,893 -8,903 -13,341 -5.94%
  QoQ % -18.81% -12.83% -0.61% -14.32% 11.34% 33.27% -
  Horiz. % 91.22% 76.78% 68.05% 67.63% 59.16% 66.73% 100.00%
NP 46,025 45,841 47,252 45,370 34,715 41,838 52,311 -8.17%
  QoQ % 0.40% -2.99% 4.15% 30.69% -17.03% -20.02% -
  Horiz. % 87.98% 87.63% 90.33% 86.73% 66.36% 79.98% 100.00%
NP to SH 45,680 45,510 46,535 44,633 34,023 40,968 51,306 -7.44%
  QoQ % 0.37% -2.20% 4.26% 31.18% -16.95% -20.15% -
  Horiz. % 89.03% 88.70% 90.70% 86.99% 66.31% 79.85% 100.00%
Tax Rate 20.91 % 18.26 % 16.12 % 16.59 % 18.52 % 17.55 % 20.32 % 1.92%
  QoQ % 14.51% 13.28% -2.83% -10.42% 5.53% -13.63% -
  Horiz. % 102.90% 89.86% 79.33% 81.64% 91.14% 86.37% 100.00%
Total Cost 443,155 444,673 452,726 392,817 379,324 361,935 359,969 14.85%
  QoQ % -0.34% -1.78% 15.25% 3.56% 4.80% 0.55% -
  Horiz. % 123.11% 123.53% 125.77% 109.13% 105.38% 100.55% 100.00%
Net Worth 1,138,253 1,131,858 1,087,095 1,074,306 1,029,543 997,570 997,570 9.18%
  QoQ % 0.56% 4.12% 1.19% 4.35% 3.21% 0.00% -
  Horiz. % 114.10% 113.46% 108.97% 107.69% 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 % - % - % - % - % 93.98 % - % - % -
  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 1,074,306 1,029,543 997,570 997,570 9.18%
  QoQ % 0.56% 4.12% 1.19% 4.35% 3.21% 0.00% -
  Horiz. % 114.10% 113.46% 108.97% 107.69% 103.21% 100.00% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.41 % 9.35 % 9.45 % 10.35 % 8.38 % 10.36 % 12.69 % -18.06%
  QoQ % 0.64% -1.06% -8.70% 23.51% -19.11% -18.36% -
  Horiz. % 74.15% 73.68% 74.47% 81.56% 66.04% 81.64% 100.00%
ROE 4.01 % 4.02 % 4.28 % 4.15 % 3.30 % 4.11 % 5.14 % -15.24%
  QoQ % -0.25% -6.07% 3.13% 25.76% -19.71% -20.04% -
  Horiz. % 78.02% 78.21% 83.27% 80.74% 64.20% 79.96% 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 76.50 76.71 78.19 68.52 64.75 63.14 64.47 12.07%
  QoQ % -0.27% -1.89% 14.11% 5.82% 2.55% -2.06% -
  Horiz. % 118.66% 118.99% 121.28% 106.28% 100.43% 97.94% 100.00%
EPS 7.14 7.12 7.28 6.98 5.32 6.41 8.02 -7.45%
  QoQ % 0.28% -2.20% 4.30% 31.20% -17.00% -20.07% -
  Horiz. % 89.03% 88.78% 90.77% 87.03% 66.33% 79.93% 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 1.6800 1.6100 1.5600 1.5600 9.18%
  QoQ % 0.56% 4.12% 1.19% 4.35% 3.21% 0.00% -
  Horiz. % 114.10% 113.46% 108.97% 107.69% 103.21% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.12 19.18 19.55 17.13 16.19 15.79 16.12 12.04%
  QoQ % -0.31% -1.89% 14.13% 5.81% 2.53% -2.05% -
  Horiz. % 118.61% 118.98% 121.28% 106.27% 100.43% 97.95% 100.00%
EPS 1.79 1.78 1.82 1.74 1.33 1.60 2.01 -7.43%
  QoQ % 0.56% -2.20% 4.60% 30.83% -16.87% -20.40% -
  Horiz. % 89.05% 88.56% 90.55% 86.57% 66.17% 79.60% 100.00%
DPS 0.00 0.00 0.00 0.00 1.25 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 0.4450 0.4425 0.4250 0.4200 0.4025 0.3900 0.3900 9.18%
  QoQ % 0.56% 4.12% 1.19% 4.35% 3.21% 0.00% -
  Horiz. % 114.10% 113.46% 108.97% 107.69% 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 9.02 8.30 7.97 9.62 10.63 10.85 9.38 -2.57%
  QoQ % 8.67% 4.14% -17.15% -9.50% -2.03% 15.67% -
  Horiz. % 96.16% 88.49% 84.97% 102.56% 113.33% 115.67% 100.00%
P/EPS 96.59 89.51 85.61 94.42 129.31 106.92 75.41 17.92%
  QoQ % 7.91% 4.56% -9.33% -26.98% 20.94% 41.78% -
  Horiz. % 128.09% 118.70% 113.53% 125.21% 171.48% 141.78% 100.00%
EY 1.04 1.12 1.17 1.06 0.77 0.94 1.33 -15.11%
  QoQ % -7.14% -4.27% 10.38% 37.66% -18.09% -29.32% -
  Horiz. % 78.20% 84.21% 87.97% 79.70% 57.89% 70.68% 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 3.92 4.27 4.39 3.88 -
  QoQ % 7.78% -1.64% -6.63% -8.20% -2.73% 13.14% -
  Horiz. % 100.00% 92.78% 94.33% 101.03% 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 10.63 9.32 8.33 9.46 10.64 9.88 10.41 1.40%
  QoQ % 14.06% 11.88% -11.95% -11.09% 7.69% -5.09% -
  Horiz. % 102.11% 89.53% 80.02% 90.87% 102.21% 94.91% 100.00%
P/EPS 113.81 100.47 89.46 92.84 129.50 97.40 83.63 22.78%
  QoQ % 13.28% 12.31% -3.64% -28.31% 32.96% 16.47% -
  Horiz. % 136.09% 120.14% 106.97% 111.01% 154.85% 116.47% 100.00%
EY 0.88 1.00 1.12 1.08 0.77 1.03 1.20 -18.66%
  QoQ % -12.00% -10.71% 3.70% 40.26% -25.24% -14.17% -
  Horiz. % 73.33% 83.33% 93.33% 90.00% 64.17% 85.83% 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 3.86 4.28 4.00 4.30 4.14%
  QoQ % 13.12% 5.48% -0.78% -9.81% 7.00% -6.98% -
  Horiz. % 106.28% 93.95% 89.07% 89.77% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS