[KOSSAN] QoQ TTM Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,232,630 2,275,270 2,221,524 2,144,234 2,032,635 1,947,918 1,941,645 9.75% QoQ % -1.87% 2.42% 3.60% 5.49% 4.35% 0.32% - Horiz. % 114.99% 117.18% 114.41% 110.43% 104.69% 100.32% 100.00%
PBT 279,226 287,284 272,208 250,162 237,759 225,128 226,308 15.02% QoQ % -2.80% 5.54% 8.81% 5.22% 5.61% -0.52% - Horiz. % 123.38% 126.94% 120.28% 110.54% 105.06% 99.48% 100.00%
Tax -51,848 -54,962 -51,892 -44,029 -46,195 -42,647 -42,689 13.82% QoQ % 5.67% -5.92% -17.86% 4.69% -8.32% 0.10% - Horiz. % 121.46% 128.75% 121.56% 103.14% 108.21% 99.90% 100.00%
NP 227,378 232,322 220,316 206,133 191,564 182,481 183,619 15.30% QoQ % -2.13% 5.45% 6.88% 7.61% 4.98% -0.62% - Horiz. % 123.83% 126.52% 119.99% 112.26% 104.33% 99.38% 100.00%
NP to SH 223,295 228,266 217,086 203,652 190,602 182,136 182,943 14.20% QoQ % -2.18% 5.15% 6.60% 6.85% 4.65% -0.44% - Horiz. % 122.06% 124.77% 118.66% 111.32% 104.19% 99.56% 100.00%
Tax Rate 18.57 % 19.13 % 19.06 % 17.60 % 19.43 % 18.94 % 18.86 % -1.03% QoQ % -2.93% 0.37% 8.30% -9.42% 2.59% 0.42% - Horiz. % 98.46% 101.43% 101.06% 93.32% 103.02% 100.42% 100.00%
Total Cost 2,005,252 2,042,948 2,001,208 1,938,101 1,841,071 1,765,437 1,758,026 9.16% QoQ % -1.85% 2.09% 3.26% 5.27% 4.28% 0.42% - Horiz. % 114.06% 116.21% 113.83% 110.24% 104.72% 100.42% 100.00%
Net Worth 13,940 13,556 1,317,304 1,291,725 1,240,567 122,138,388 117,662,112 -99.76% QoQ % 2.83% -98.97% 1.98% 4.12% -98.98% 3.80% - Horiz. % 0.01% 0.01% 1.12% 1.10% 1.05% 103.80% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 13,940 13,556 1,317,304 1,291,725 1,240,567 122,138,388 117,662,112 -99.76% QoQ % 2.83% -98.97% 1.98% 4.12% -98.98% 3.80% - Horiz. % 0.01% 0.01% 1.12% 1.10% 1.05% 103.80% 100.00%
NOSH 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 639,468 639,468 58.67% QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% - Horiz. % 200.00% 200.00% 200.00% 200.00% 200.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.18 % 10.21 % 9.92 % 9.61 % 9.42 % 9.37 % 9.46 % 5.01% QoQ % -0.29% 2.92% 3.23% 2.02% 0.53% -0.95% - Horiz. % 107.61% 107.93% 104.86% 101.59% 99.58% 99.05% 100.00%
ROE 1,601.78 % 1,683.78 % 16.48 % 15.77 % 15.36 % 0.15 % 0.16 % 46,090.78% QoQ % -4.87% 10,117.11% 4.50% 2.67% 10,140.00% -6.25% - Horiz. % 1,001,112.50% 1,052,362.50% 10,300.00% 9,856.25% 9,600.00% 93.75% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 174.57 177.90 173.70 167.66 158.93 304.62 303.63 -30.83% QoQ % -1.87% 2.42% 3.60% 5.49% -47.83% 0.33% - Horiz. % 57.49% 58.59% 57.21% 55.22% 52.34% 100.33% 100.00%
EPS 17.46 17.85 16.97 15.92 14.90 28.48 28.61 -28.03% QoQ % -2.18% 5.19% 6.60% 6.85% -47.68% -0.45% - Horiz. % 61.03% 62.39% 59.31% 55.64% 52.08% 99.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0109 0.0106 1.0300 1.0100 0.9700 191.0000 184.0000 -99.85% QoQ % 2.83% -98.97% 1.98% 4.12% -99.49% 3.80% - Horiz. % 0.01% 0.01% 0.56% 0.55% 0.53% 103.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 174.57 177.90 173.70 167.66 158.93 152.31 151.82 9.75% QoQ % -1.87% 2.42% 3.60% 5.49% 4.35% 0.32% - Horiz. % 114.98% 117.18% 114.41% 110.43% 104.68% 100.32% 100.00%
EPS 17.46 17.85 16.97 15.92 14.90 14.24 14.30 14.22% QoQ % -2.18% 5.19% 6.60% 6.85% 4.63% -0.42% - Horiz. % 122.10% 124.83% 118.67% 111.33% 104.20% 99.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0109 0.0106 1.0300 1.0100 0.9700 95.5000 92.0000 -99.76% QoQ % 2.83% -98.97% 1.98% 4.12% -98.98% 3.80% - Horiz. % 0.01% 0.01% 1.12% 1.10% 1.05% 103.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.2800 3.9900 3.5200 4.3400 4.2900 8.4400 7.7000 -
P/RPS 2.45 2.24 2.03 2.59 2.70 2.77 2.54 -2.37% QoQ % 9.38% 10.34% -21.62% -4.07% -2.53% 9.06% - Horiz. % 96.46% 88.19% 79.92% 101.97% 106.30% 109.06% 100.00%
P/EPS 24.51 22.36 20.74 27.26 28.79 29.63 26.91 -6.03% QoQ % 9.62% 7.81% -23.92% -5.31% -2.83% 10.11% - Horiz. % 91.08% 83.09% 77.07% 101.30% 106.99% 110.11% 100.00%
EY 4.08 4.47 4.82 3.67 3.47 3.37 3.72 6.35% QoQ % -8.72% -7.26% 31.34% 5.76% 2.97% -9.41% - Horiz. % 109.68% 120.16% 129.57% 98.66% 93.28% 90.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 392.66 376.42 3.42 4.30 4.42 0.04 0.04 45,490.71% QoQ % 4.31% 10,906.43% -20.47% -2.71% 10,950.00% 0.00% - Horiz. % 981,650.00% 941,050.12% 8,550.00% 10,750.00% 11,050.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 24/05/19 19/02/19 16/11/18 17/08/18 24/05/18 -
Price 4.1900 4.1800 3.8200 4.0000 4.3000 4.4300 7.0700 -
P/RPS 2.40 2.35 2.20 2.39 2.71 1.45 2.33 1.99% QoQ % 2.13% 6.82% -7.95% -11.81% 86.90% -37.77% - Horiz. % 103.00% 100.86% 94.42% 102.58% 116.31% 62.23% 100.00%
P/EPS 24.00 23.42 22.51 25.12 28.85 15.55 24.71 -1.92% QoQ % 2.48% 4.04% -10.39% -12.93% 85.53% -37.07% - Horiz. % 97.13% 94.78% 91.10% 101.66% 116.75% 62.93% 100.00%
EY 4.17 4.27 4.44 3.98 3.47 6.43 4.05 1.96% QoQ % -2.34% -3.83% 11.56% 14.70% -46.03% 58.77% - Horiz. % 102.96% 105.43% 109.63% 98.27% 85.68% 158.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 384.40 394.34 3.71 3.96 4.43 0.02 0.04 44,849.66% QoQ % -2.52% 10,529.11% -6.31% -10.61% 22,050.00% -50.00% - Horiz. % 961,000.00% 985,850.00% 9,275.00% 9,900.00% 11,075.00% 50.00% 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.
Comment
KRI4Q2018 (2).pdf 
