Highlights

[KOSSAN] QoQ TTM 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 -     2.88%    YoY -     37.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,668,279 1,669,255 1,696,959 1,678,965 1,635,941 1,557,736 1,444,345 10.04%
  QoQ % -0.06% -1.63% 1.07% 2.63% 5.02% 7.85% -
  Horiz. % 115.50% 115.57% 117.49% 116.24% 113.27% 107.85% 100.00%
PBT 213,394 237,515 265,753 275,186 268,540 239,240 213,654 -0.08%
  QoQ % -10.16% -10.63% -3.43% 2.47% 12.25% 11.98% -
  Horiz. % 99.88% 111.17% 124.38% 128.80% 125.69% 111.98% 100.00%
Tax -39,160 -52,068 -58,917 -61,795 -61,425 -49,741 -44,820 -8.57%
  QoQ % 24.79% 11.62% 4.66% -0.60% -23.49% -10.98% -
  Horiz. % 87.37% 116.17% 131.45% 137.87% 137.05% 110.98% 100.00%
NP 174,234 185,447 206,836 213,391 207,115 189,499 168,834 2.11%
  QoQ % -6.05% -10.34% -3.07% 3.03% 9.30% 12.24% -
  Horiz. % 103.20% 109.84% 122.51% 126.39% 122.67% 112.24% 100.00%
NP to SH 171,667 181,503 202,646 209,118 203,262 185,990 165,227 2.57%
  QoQ % -5.42% -10.43% -3.09% 2.88% 9.29% 12.57% -
  Horiz. % 103.90% 109.85% 122.65% 126.56% 123.02% 112.57% 100.00%
Tax Rate 18.35 % 21.92 % 22.17 % 22.46 % 22.87 % 20.79 % 20.98 % -8.51%
  QoQ % -16.29% -1.13% -1.29% -1.79% 10.00% -0.91% -
  Horiz. % 87.46% 104.48% 105.67% 107.05% 109.01% 99.09% 100.00%
Total Cost 1,494,045 1,483,808 1,490,123 1,465,574 1,428,826 1,368,237 1,275,511 11.07%
  QoQ % 0.69% -0.42% 1.68% 2.57% 4.43% 7.27% -
  Horiz. % 117.13% 116.33% 116.83% 114.90% 112.02% 107.27% 100.00%
Net Worth 104,233,284 1,029,543 997,570 997,570 978,386 920,833 895,255 2,250.24%
  QoQ % 10,024.22% 3.21% 0.00% 1.96% 6.25% 2.86% -
  Horiz. % 11,642.86% 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 0 31,973 0 0 0 0 22,381 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.86% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 17.62 % - % - % - % - % 13.55 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.04% 0.00% 0.00% 0.00% 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 104,233,284 1,029,543 997,570 997,570 978,386 920,833 895,255 2,250.24%
  QoQ % 10,024.22% 3.21% 0.00% 1.96% 6.25% 2.86% -
  Horiz. % 11,642.86% 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 10.44 % 11.11 % 12.19 % 12.71 % 12.66 % 12.17 % 11.69 % -7.23%
  QoQ % -6.03% -8.86% -4.09% 0.39% 4.03% 4.11% -
  Horiz. % 89.31% 95.04% 104.28% 108.73% 108.30% 104.11% 100.00%
ROE 0.16 % 17.63 % 20.31 % 20.96 % 20.78 % 20.20 % 18.46 % -95.72%
  QoQ % -99.09% -13.20% -3.10% 0.87% 2.87% 9.43% -
  Horiz. % 0.87% 95.50% 110.02% 113.54% 112.57% 109.43% 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 260.89 261.04 265.37 262.56 255.83 243.60 225.87 10.04%
  QoQ % -0.06% -1.63% 1.07% 2.63% 5.02% 7.85% -
  Horiz. % 115.50% 115.57% 117.49% 116.24% 113.26% 107.85% 100.00%
EPS 26.85 28.38 31.69 32.70 31.79 29.09 25.84 2.58%
  QoQ % -5.39% -10.44% -3.09% 2.86% 9.28% 12.58% -
  Horiz. % 103.91% 109.83% 122.64% 126.55% 123.03% 112.58% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.86% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 163.0000 1.6100 1.5600 1.5600 1.5300 1.4400 1.4000 2,250.24%
  QoQ % 10,024.22% 3.21% 0.00% 1.96% 6.25% 2.86% -
  Horiz. % 11,642.86% 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 130.44 130.52 132.69 131.28 127.91 121.80 112.93 10.04%
  QoQ % -0.06% -1.64% 1.07% 2.63% 5.02% 7.85% -
  Horiz. % 115.51% 115.58% 117.50% 116.25% 113.26% 107.85% 100.00%
EPS 13.42 14.19 15.84 16.35 15.89 14.54 12.92 2.55%
  QoQ % -5.43% -10.42% -3.12% 2.89% 9.28% 12.54% -
  Horiz. % 103.87% 109.83% 122.60% 126.55% 122.99% 112.54% 100.00%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 1.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.86% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 81.5000 0.8050 0.7800 0.7800 0.7650 0.7200 0.7000 2,250.24%
  QoQ % 10,024.22% 3.21% 0.00% 1.96% 6.25% 2.86% -
  Horiz. % 11,642.86% 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 2.53 2.64 2.58 2.30 3.64 3.17 2.88 -8.24%
  QoQ % -4.17% 2.33% 12.17% -36.81% 14.83% 10.07% -
  Horiz. % 87.85% 91.67% 89.58% 79.86% 126.39% 110.07% 100.00%
P/EPS 24.55 24.24 21.62 18.50 29.26 26.58 25.16 -1.62%
  QoQ % 1.28% 12.12% 16.86% -36.77% 10.08% 5.64% -
  Horiz. % 97.58% 96.34% 85.93% 73.53% 116.30% 105.64% 100.00%
EY 4.07 4.13 4.63 5.41 3.42 3.76 3.98 1.50%
  QoQ % -1.45% -10.80% -14.42% 58.19% -9.04% -5.53% -
  Horiz. % 102.26% 103.77% 116.33% 135.93% 85.93% 94.47% 100.00%
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 135.19% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.04 4.27 4.39 3.88 6.08 5.37 4.64 -95.73%
  QoQ % -99.06% -2.73% 13.14% -36.18% 13.22% 15.73% -
  Horiz. % 0.86% 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 2.48 2.64 2.35 2.56 2.64 3.65 3.24 -16.26%
  QoQ % -6.06% 12.34% -8.20% -3.03% -27.67% 12.65% -
  Horiz. % 76.54% 81.48% 72.53% 79.01% 81.48% 112.65% 100.00%
P/EPS 24.14 24.27 19.69 20.52 21.24 30.60 28.29 -9.99%
  QoQ % -0.54% 23.26% -4.04% -3.39% -30.59% 8.17% -
  Horiz. % 85.33% 85.79% 69.60% 72.53% 75.08% 108.17% 100.00%
EY 4.14 4.12 5.08 4.87 4.71 3.27 3.53 11.16%
  QoQ % 0.49% -18.90% 4.31% 3.40% 44.04% -7.37% -
  Horiz. % 117.28% 116.71% 143.91% 137.96% 133.43% 92.63% 100.00%
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.48 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 152.08% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.04 4.28 4.00 4.30 4.41 6.18 5.22 -96.06%
  QoQ % -99.07% 7.00% -6.98% -2.49% -28.64% 18.39% -
  Horiz. % 0.77% 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.
 


 

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
Partners & Brokers