Highlights

[KOSSAN] QoQ TTM 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 -     1.84%    YoY -     -15.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,941,645 1,957,445 1,917,859 1,842,718 1,755,977 1,668,279 1,669,255 10.61%
  QoQ % -0.81% 2.06% 4.08% 4.94% 5.26% -0.06% -
  Horiz. % 116.32% 117.26% 114.89% 110.39% 105.20% 99.94% 100.00%
PBT 226,308 229,606 225,002 209,415 204,072 213,394 237,515 -3.17%
  QoQ % -1.44% 2.05% 7.44% 2.62% -4.37% -10.16% -
  Horiz. % 95.28% 96.67% 94.73% 88.17% 85.92% 89.84% 100.00%
Tax -42,689 -44,024 -40,514 -36,237 -34,897 -39,160 -52,068 -12.41%
  QoQ % 3.03% -8.66% -11.80% -3.84% 10.89% 24.79% -
  Horiz. % 81.99% 84.55% 77.81% 69.60% 67.02% 75.21% 100.00%
NP 183,619 185,582 184,488 173,178 169,175 174,234 185,447 -0.66%
  QoQ % -1.06% 0.59% 6.53% 2.37% -2.90% -6.05% -
  Horiz. % 99.01% 100.07% 99.48% 93.38% 91.23% 93.95% 100.00%
NP to SH 182,943 184,189 182,358 170,701 167,613 171,667 181,503 0.53%
  QoQ % -0.68% 1.00% 6.83% 1.84% -2.36% -5.42% -
  Horiz. % 100.79% 101.48% 100.47% 94.05% 92.35% 94.58% 100.00%
Tax Rate 18.86 % 19.17 % 18.01 % 17.30 % 17.10 % 18.35 % 21.92 % -9.55%
  QoQ % -1.62% 6.44% 4.10% 1.17% -6.81% -16.29% -
  Horiz. % 86.04% 87.45% 82.16% 78.92% 78.01% 83.71% 100.00%
Total Cost 1,758,026 1,771,863 1,733,371 1,669,540 1,586,802 1,494,045 1,483,808 11.98%
  QoQ % -0.78% 2.22% 3.82% 5.21% 6.21% 0.69% -
  Horiz. % 118.48% 119.41% 116.82% 112.52% 106.94% 100.69% 100.00%
Net Worth 117,662,112 115,104,240 1,138,253 1,131,858 1,087,095 104,233,284 1,029,543 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% -98.96% 10,024.22% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 10,124.22% 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 0 0 0 31,973 0 0 31,973 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 18.73 % - % - % 17.62 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 106.30% 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 1,087,095 104,233,284 1,029,543 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% -98.96% 10,024.22% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 10,124.22% 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 9.46 % 9.48 % 9.62 % 9.40 % 9.63 % 10.44 % 11.11 % -10.17%
  QoQ % -0.21% -1.46% 2.34% -2.39% -7.76% -6.03% -
  Horiz. % 85.15% 85.33% 86.59% 84.61% 86.68% 93.97% 100.00%
ROE 0.16 % 0.16 % 16.02 % 15.08 % 15.42 % 0.16 % 17.63 % -95.66%
  QoQ % 0.00% -99.00% 6.23% -2.20% 9,537.50% -99.09% -
  Horiz. % 0.91% 0.91% 90.87% 85.54% 87.46% 0.91% 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 303.63 306.11 299.91 288.16 274.60 260.89 261.04 10.61%
  QoQ % -0.81% 2.07% 4.08% 4.94% 5.26% -0.06% -
  Horiz. % 116.32% 117.27% 114.89% 110.39% 105.19% 99.94% 100.00%
EPS 28.61 28.80 28.52 26.69 26.21 26.85 28.38 0.54%
  QoQ % -0.66% 0.98% 6.86% 1.83% -2.38% -5.39% -
  Horiz. % 100.81% 101.48% 100.49% 94.05% 92.35% 94.61% 100.00%
DPS 0.00 0.00 0.00 5.00 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% 100.00% 0.00% 0.00% 100.00%
NAPS 184.0000 180.0000 1.7800 1.7700 1.7000 163.0000 1.6100 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% -98.96% 10,024.22% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 10,124.22% 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 151.82 153.05 149.96 144.08 137.30 130.44 130.52 10.61%
  QoQ % -0.80% 2.06% 4.08% 4.94% 5.26% -0.06% -
  Horiz. % 116.32% 117.26% 114.89% 110.39% 105.19% 99.94% 100.00%
EPS 14.30 14.40 14.26 13.35 13.11 13.42 14.19 0.52%
  QoQ % -0.69% 0.98% 6.82% 1.83% -2.31% -5.43% -
  Horiz. % 100.78% 101.48% 100.49% 94.08% 92.39% 94.57% 100.00%
DPS 0.00 0.00 0.00 2.50 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% 100.00% 0.00% 0.00% 100.00%
NAPS 92.0000 90.0000 0.8900 0.8850 0.8500 81.5000 0.8050 2,261.83%
  QoQ % 2.22% 10,012.36% 0.56% 4.12% -98.96% 10,024.22% -
  Horiz. % 11,428.57% 11,180.12% 110.56% 109.94% 105.59% 10,124.22% 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 2.54 2.65 2.30 2.21 2.27 2.53 2.64 -2.54%
  QoQ % -4.15% 15.22% 4.07% -2.64% -10.28% -4.17% -
  Horiz. % 96.21% 100.38% 87.12% 83.71% 85.98% 95.83% 100.00%
P/EPS 26.91 28.16 24.20 23.86 23.77 24.55 24.24 7.22%
  QoQ % -4.44% 16.36% 1.42% 0.38% -3.18% 1.28% -
  Horiz. % 111.01% 116.17% 99.83% 98.43% 98.06% 101.28% 100.00%
EY 3.72 3.55 4.13 4.19 4.21 4.07 4.13 -6.74%
  QoQ % 4.79% -14.04% -1.43% -0.48% 3.44% -1.45% -
  Horiz. % 90.07% 85.96% 100.00% 101.45% 101.94% 98.55% 100.00%
DY 0.00 0.00 0.00 0.78 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% 106.85% 0.00% 0.00% 100.00%
P/NAPS 0.04 0.05 3.88 3.60 3.66 0.04 4.27 -95.57%
  QoQ % -20.00% -98.71% 7.78% -1.64% 9,050.00% -99.06% -
  Horiz. % 0.94% 1.17% 90.87% 84.31% 85.71% 0.94% 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 2.33 2.84 2.71 2.48 2.37 2.48 2.64 -8.00%
  QoQ % -17.96% 4.80% 9.27% 4.64% -4.44% -6.06% -
  Horiz. % 88.26% 107.58% 102.65% 93.94% 89.77% 93.94% 100.00%
P/EPS 24.71 30.20 28.51 26.78 24.84 24.14 24.27 1.21%
  QoQ % -18.18% 5.93% 6.46% 7.81% 2.90% -0.54% -
  Horiz. % 101.81% 124.43% 117.47% 110.34% 102.35% 99.46% 100.00%
EY 4.05 3.31 3.51 3.73 4.03 4.14 4.12 -1.14%
  QoQ % 22.36% -5.70% -5.90% -7.44% -2.66% 0.49% -
  Horiz. % 98.30% 80.34% 85.19% 90.53% 97.82% 100.49% 100.00%
DY 0.00 0.00 0.00 0.70 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% 95.89% 0.00% 0.00% 100.00%
P/NAPS 0.04 0.05 4.57 4.04 3.83 0.04 4.28 -95.58%
  QoQ % -20.00% -98.91% 13.12% 5.48% 9,475.00% -99.07% -
  Horiz. % 0.93% 1.17% 106.78% 94.39% 89.49% 0.93% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers