Highlights

[KOSSAN] QoQ Quarter Result on 2016-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -7.06%    YoY -     12.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 438,187 414,039 403,773 412,280 439,163 441,743 385,779 8.82%
  QoQ % 5.83% 2.54% -2.06% -6.12% -0.58% 14.51% -
  Horiz. % 113.58% 107.33% 104.66% 106.87% 113.84% 114.51% 100.00%
PBT 54,393 42,608 50,741 65,652 78,514 70,846 60,174 -6.48%
  QoQ % 27.66% -16.03% -22.71% -16.38% 10.82% 17.74% -
  Horiz. % 90.39% 70.81% 84.32% 109.10% 130.48% 117.74% 100.00%
Tax -9,023 -7,893 -8,903 -13,341 -21,931 -14,742 -11,781 -16.22%
  QoQ % -14.32% 11.34% 33.27% 39.17% -48.77% -25.13% -
  Horiz. % 76.59% 67.00% 75.57% 113.24% 186.16% 125.13% 100.00%
NP 45,370 34,715 41,838 52,311 56,583 56,104 48,393 -4.19%
  QoQ % 30.69% -17.03% -20.02% -7.55% 0.85% 15.93% -
  Horiz. % 93.75% 71.74% 86.45% 108.10% 116.92% 115.93% 100.00%
NP to SH 44,633 34,023 40,968 51,306 55,206 55,166 47,440 -3.97%
  QoQ % 31.18% -16.95% -20.15% -7.06% 0.07% 16.29% -
  Horiz. % 94.08% 71.72% 86.36% 108.15% 116.37% 116.29% 100.00%
Tax Rate 16.59 % 18.52 % 17.55 % 20.32 % 27.93 % 20.81 % 19.58 % -10.41%
  QoQ % -10.42% 5.53% -13.63% -27.25% 34.21% 6.28% -
  Horiz. % 84.73% 94.59% 89.63% 103.78% 142.65% 106.28% 100.00%
Total Cost 392,817 379,324 361,935 359,969 382,580 385,639 337,386 10.62%
  QoQ % 3.56% 4.80% 0.55% -5.91% -0.79% 14.30% -
  Horiz. % 116.43% 112.43% 107.28% 106.69% 113.40% 114.30% 100.00%
Net Worth 1,074,306 1,029,543 997,570 997,570 978,386 920,833 895,255 12.86%
  QoQ % 4.35% 3.21% 0.00% 1.96% 6.25% 2.86% -
  Horiz. % 120.00% 115.00% 111.43% 111.43% 109.29% 102.86% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 31,973 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 93.98 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,074,306 1,029,543 997,570 997,570 978,386 920,833 895,255 12.86%
  QoQ % 4.35% 3.21% 0.00% 1.96% 6.25% 2.86% -
  Horiz. % 120.00% 115.00% 111.43% 111.43% 109.29% 102.86% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.35 % 8.38 % 10.36 % 12.69 % 12.88 % 12.70 % 12.54 % -11.96%
  QoQ % 23.51% -19.11% -18.36% -1.48% 1.42% 1.28% -
  Horiz. % 82.54% 66.83% 82.62% 101.20% 102.71% 101.28% 100.00%
ROE 4.15 % 3.30 % 4.11 % 5.14 % 5.64 % 5.99 % 5.30 % -14.98%
  QoQ % 25.76% -19.71% -20.04% -8.87% -5.84% 13.02% -
  Horiz. % 78.30% 62.26% 77.55% 96.98% 106.42% 113.02% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 68.52 64.75 63.14 64.47 68.68 69.08 60.33 8.81%
  QoQ % 5.82% 2.55% -2.06% -6.13% -0.58% 14.50% -
  Horiz. % 113.58% 107.33% 104.66% 106.86% 113.84% 114.50% 100.00%
EPS 6.98 5.32 6.41 8.02 8.63 8.63 7.42 -3.98%
  QoQ % 31.20% -17.00% -20.07% -7.07% 0.00% 16.31% -
  Horiz. % 94.07% 71.70% 86.39% 108.09% 116.31% 116.31% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.6800 1.6100 1.5600 1.5600 1.5300 1.4400 1.4000 12.86%
  QoQ % 4.35% 3.21% 0.00% 1.96% 6.25% 2.86% -
  Horiz. % 120.00% 115.00% 111.43% 111.43% 109.29% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.26 32.37 31.57 32.24 34.34 34.54 30.16 8.83%
  QoQ % 5.84% 2.53% -2.08% -6.12% -0.58% 14.52% -
  Horiz. % 113.59% 107.33% 104.68% 106.90% 113.86% 114.52% 100.00%
EPS 3.49 2.66 3.20 4.01 4.32 4.31 3.71 -3.98%
  QoQ % 31.20% -16.87% -20.20% -7.18% 0.23% 16.17% -
  Horiz. % 94.07% 71.70% 86.25% 108.09% 116.44% 116.17% 100.00%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.8400 0.8050 0.7800 0.7800 0.7650 0.7200 0.7000 12.86%
  QoQ % 4.35% 3.21% 0.00% 1.96% 6.25% 2.86% -
  Horiz. % 120.00% 115.00% 111.43% 111.43% 109.29% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 6.5900 6.8800 6.8500 6.0500 9.3000 7.7300 6.5000 -
P/RPS 9.62 10.63 10.85 9.38 13.54 11.19 10.77 -7.22%
  QoQ % -9.50% -2.03% 15.67% -30.72% 21.00% 3.90% -
  Horiz. % 89.32% 98.70% 100.74% 87.09% 125.72% 103.90% 100.00%
P/EPS 94.42 129.31 106.92 75.41 107.72 89.60 87.62 5.09%
  QoQ % -26.98% 20.94% 41.78% -29.99% 20.22% 2.26% -
  Horiz. % 107.76% 147.58% 122.03% 86.06% 122.94% 102.26% 100.00%
EY 1.06 0.77 0.94 1.33 0.93 1.12 1.14 -4.71%
  QoQ % 37.66% -18.09% -29.32% 43.01% -16.96% -1.75% -
  Horiz. % 92.98% 67.54% 82.46% 116.67% 81.58% 98.25% 100.00%
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.92 4.27 4.39 3.88 6.08 5.37 4.64 -10.59%
  QoQ % -8.20% -2.73% 13.14% -36.18% 13.22% 15.73% -
  Horiz. % 84.48% 92.03% 94.61% 83.62% 131.03% 115.73% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 22/11/16 23/08/16 24/05/16 23/02/16 20/11/15 20/08/15 -
Price 6.4800 6.8900 6.2400 6.7100 6.7500 8.9000 7.3100 -
P/RPS 9.46 10.64 9.88 10.41 9.83 12.88 12.12 -15.16%
  QoQ % -11.09% 7.69% -5.09% 5.90% -23.68% 6.27% -
  Horiz. % 78.05% 87.79% 81.52% 85.89% 81.11% 106.27% 100.00%
P/EPS 92.84 129.50 97.40 83.63 78.19 103.17 98.54 -3.88%
  QoQ % -28.31% 32.96% 16.47% 6.96% -24.21% 4.70% -
  Horiz. % 94.22% 131.42% 98.84% 84.87% 79.35% 104.70% 100.00%
EY 1.08 0.77 1.03 1.20 1.28 0.97 1.01 4.55%
  QoQ % 40.26% -25.24% -14.17% -6.25% 31.96% -3.96% -
  Horiz. % 106.93% 76.24% 101.98% 118.81% 126.73% 96.04% 100.00%
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.86 4.28 4.00 4.30 4.41 6.18 5.22 -18.15%
  QoQ % -9.81% 7.00% -6.98% -2.49% -28.64% 18.39% -
  Horiz. % 73.95% 81.99% 76.63% 82.38% 84.48% 118.39% 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
 
 

442  366  519  850 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.015 
 SAPNRG 0.11+0.01 
 JAG 0.09+0.01 
 AIRASIA 0.845+0.02 
 CAREPLS 1.49+0.30 
 AAX 0.110.00 
 HLT 0.88+0.185 
 K1 0.485+0.04 
 HLT-WA 0.58+0.14 
 BCMALL 0.295+0.035 

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