Highlights

[KOSSAN] QoQ TTM Result on 2016-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -3.09%    YoY -     22.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,755,977 1,668,279 1,669,255 1,696,959 1,678,965 1,635,941 1,557,736 8.31%
  QoQ % 5.26% -0.06% -1.63% 1.07% 2.63% 5.02% -
  Horiz. % 112.73% 107.10% 107.16% 108.94% 107.78% 105.02% 100.00%
PBT 204,072 213,394 237,515 265,753 275,186 268,540 239,240 -10.05%
  QoQ % -4.37% -10.16% -10.63% -3.43% 2.47% 12.25% -
  Horiz. % 85.30% 89.20% 99.28% 111.08% 115.03% 112.25% 100.00%
Tax -34,897 -39,160 -52,068 -58,917 -61,795 -61,425 -49,741 -21.03%
  QoQ % 10.89% 24.79% 11.62% 4.66% -0.60% -23.49% -
  Horiz. % 70.16% 78.73% 104.68% 118.45% 124.23% 123.49% 100.00%
NP 169,175 174,234 185,447 206,836 213,391 207,115 189,499 -7.28%
  QoQ % -2.90% -6.05% -10.34% -3.07% 3.03% 9.30% -
  Horiz. % 89.27% 91.94% 97.86% 109.15% 112.61% 109.30% 100.00%
NP to SH 167,613 171,667 181,503 202,646 209,118 203,262 185,990 -6.69%
  QoQ % -2.36% -5.42% -10.43% -3.09% 2.88% 9.29% -
  Horiz. % 90.12% 92.30% 97.59% 108.96% 112.44% 109.29% 100.00%
Tax Rate 17.10 % 18.35 % 21.92 % 22.17 % 22.46 % 22.87 % 20.79 % -12.20%
  QoQ % -6.81% -16.29% -1.13% -1.29% -1.79% 10.00% -
  Horiz. % 82.25% 88.26% 105.44% 106.64% 108.03% 110.00% 100.00%
Total Cost 1,586,802 1,494,045 1,483,808 1,490,123 1,465,574 1,428,826 1,368,237 10.37%
  QoQ % 6.21% 0.69% -0.42% 1.68% 2.57% 4.43% -
  Horiz. % 115.97% 109.19% 108.45% 108.91% 107.11% 104.43% 100.00%
Net Worth 1,087,095 104,233,284 1,029,543 997,570 997,570 978,386 920,833 11.69%
  QoQ % -98.96% 10,024.22% 3.21% 0.00% 1.96% 6.25% -
  Horiz. % 118.06% 11,319.44% 111.81% 108.33% 108.33% 106.25% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 31,973 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 17.62 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,087,095 104,233,284 1,029,543 997,570 997,570 978,386 920,833 11.69%
  QoQ % -98.96% 10,024.22% 3.21% 0.00% 1.96% 6.25% -
  Horiz. % 118.06% 11,319.44% 111.81% 108.33% 108.33% 106.25% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.63 % 10.44 % 11.11 % 12.19 % 12.71 % 12.66 % 12.17 % -14.44%
  QoQ % -7.76% -6.03% -8.86% -4.09% 0.39% 4.03% -
  Horiz. % 79.13% 85.78% 91.29% 100.16% 104.44% 104.03% 100.00%
ROE 15.42 % 0.16 % 17.63 % 20.31 % 20.96 % 20.78 % 20.20 % -16.46%
  QoQ % 9,537.50% -99.09% -13.20% -3.10% 0.87% 2.87% -
  Horiz. % 76.34% 0.79% 87.28% 100.54% 103.76% 102.87% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 274.60 260.89 261.04 265.37 262.56 255.83 243.60 8.31%
  QoQ % 5.26% -0.06% -1.63% 1.07% 2.63% 5.02% -
  Horiz. % 112.73% 107.10% 107.16% 108.94% 107.78% 105.02% 100.00%
EPS 26.21 26.85 28.38 31.69 32.70 31.79 29.09 -6.71%
  QoQ % -2.38% -5.39% -10.44% -3.09% 2.86% 9.28% -
  Horiz. % 90.10% 92.30% 97.56% 108.94% 112.41% 109.28% 100.00%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.7000 163.0000 1.6100 1.5600 1.5600 1.5300 1.4400 11.69%
  QoQ % -98.96% 10,024.22% 3.21% 0.00% 1.96% 6.25% -
  Horiz. % 118.06% 11,319.44% 111.81% 108.33% 108.33% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 137.30 130.44 130.52 132.69 131.28 127.91 121.80 8.31%
  QoQ % 5.26% -0.06% -1.64% 1.07% 2.63% 5.02% -
  Horiz. % 112.73% 107.09% 107.16% 108.94% 107.78% 105.02% 100.00%
EPS 13.11 13.42 14.19 15.84 16.35 15.89 14.54 -6.66%
  QoQ % -2.31% -5.43% -10.42% -3.12% 2.89% 9.28% -
  Horiz. % 90.17% 92.30% 97.59% 108.94% 112.45% 109.28% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8500 81.5000 0.8050 0.7800 0.7800 0.7650 0.7200 11.69%
  QoQ % -98.96% 10,024.22% 3.21% 0.00% 1.96% 6.25% -
  Horiz. % 118.06% 11,319.44% 111.81% 108.33% 108.33% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.2300 6.5900 6.8800 6.8500 6.0500 9.3000 7.7300 -
P/RPS 2.27 2.53 2.64 2.58 2.30 3.64 3.17 -19.94%
  QoQ % -10.28% -4.17% 2.33% 12.17% -36.81% 14.83% -
  Horiz. % 71.61% 79.81% 83.28% 81.39% 72.56% 114.83% 100.00%
P/EPS 23.77 24.55 24.24 21.62 18.50 29.26 26.58 -7.17%
  QoQ % -3.18% 1.28% 12.12% 16.86% -36.77% 10.08% -
  Horiz. % 89.43% 92.36% 91.20% 81.34% 69.60% 110.08% 100.00%
EY 4.21 4.07 4.13 4.63 5.41 3.42 3.76 7.82%
  QoQ % 3.44% -1.45% -10.80% -14.42% 58.19% -9.04% -
  Horiz. % 111.97% 108.24% 109.84% 123.14% 143.88% 90.96% 100.00%
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.66 0.04 4.27 4.39 3.88 6.08 5.37 -22.53%
  QoQ % 9,050.00% -99.06% -2.73% 13.14% -36.18% 13.22% -
  Horiz. % 68.16% 0.74% 79.52% 81.75% 72.25% 113.22% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 23/02/17 22/11/16 23/08/16 24/05/16 23/02/16 20/11/15 -
Price 6.5100 6.4800 6.8900 6.2400 6.7100 6.7500 8.9000 -
P/RPS 2.37 2.48 2.64 2.35 2.56 2.64 3.65 -25.00%
  QoQ % -4.44% -6.06% 12.34% -8.20% -3.03% -27.67% -
  Horiz. % 64.93% 67.95% 72.33% 64.38% 70.14% 72.33% 100.00%
P/EPS 24.84 24.14 24.27 19.69 20.52 21.24 30.60 -12.97%
  QoQ % 2.90% -0.54% 23.26% -4.04% -3.39% -30.59% -
  Horiz. % 81.18% 78.89% 79.31% 64.35% 67.06% 69.41% 100.00%
EY 4.03 4.14 4.12 5.08 4.87 4.71 3.27 14.93%
  QoQ % -2.66% 0.49% -18.90% 4.31% 3.40% 44.04% -
  Horiz. % 123.24% 126.61% 125.99% 155.35% 148.93% 144.04% 100.00%
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.83 0.04 4.28 4.00 4.30 4.41 6.18 -27.29%
  QoQ % 9,475.00% -99.07% 7.00% -6.98% -2.49% -28.64% -
  Horiz. % 61.97% 0.65% 69.26% 64.72% 69.58% 71.36% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers