Highlights

[KOSSAN] YoY Annualized Quarter Result on 2015-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     6.26%    YoY -     39.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,073,149 1,972,896 1,640,122 1,595,705 1,251,140 1,309,848 1,222,556 9.20%
  YoY % 5.08% 20.29% 2.78% 27.54% -4.48% 7.14% -
  Horiz. % 169.57% 161.37% 134.16% 130.52% 102.34% 107.14% 100.00%
PBT 237,237 227,477 212,002 253,368 182,941 181,670 132,990 10.12%
  YoY % 4.29% 7.30% -16.33% 38.50% 0.70% 36.60% -
  Horiz. % 178.39% 171.05% 159.41% 190.52% 137.56% 136.60% 100.00%
Tax -44,882 -41,986 -40,184 -52,658 -38,870 -41,926 -30,929 6.40%
  YoY % -6.90% -4.49% 23.69% -35.47% 7.29% -35.56% -
  Horiz. % 145.11% 135.75% 129.92% 170.25% 125.68% 135.56% 100.00%
NP 192,354 185,490 171,818 200,709 144,070 139,744 102,061 11.14%
  YoY % 3.70% 7.96% -14.39% 39.31% 3.10% 36.92% -
  Horiz. % 188.47% 181.74% 168.35% 196.66% 141.16% 136.92% 100.00%
NP to SH 188,358 183,632 168,397 197,408 141,106 136,118 99,726 11.18%
  YoY % 2.57% 9.05% -14.70% 39.90% 3.66% 36.49% -
  Horiz. % 188.87% 184.14% 168.86% 197.95% 141.49% 136.49% 100.00%
Tax Rate 18.92 % 18.46 % 18.95 % 20.78 % 21.25 % 23.08 % 23.26 % -3.38%
  YoY % 2.49% -2.59% -8.81% -2.21% -7.93% -0.77% -
  Horiz. % 81.34% 79.36% 81.47% 89.34% 91.36% 99.23% 100.00%
Total Cost 1,880,794 1,787,405 1,468,304 1,394,996 1,107,069 1,170,104 1,120,494 9.01%
  YoY % 5.22% 21.73% 5.26% 26.01% -5.39% 4.43% -
  Horiz. % 167.85% 159.52% 131.04% 124.50% 98.80% 104.43% 100.00%
Net Worth 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 14.40%
  YoY % 8.99% 10.56% 11.81% 17.07% -98.84% 12,152.58% -
  Horiz. % 224.25% 205.75% 186.10% 166.45% 142.18% 12,252.58% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 42,631 - 59,683 29,841 213 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 13,898.01% -
  Horiz. % 0.00% 0.00% 19,997.56% 0.00% 27,996.59% 13,998.01% 100.00%
Div Payout % - % - % 25.32 % - % 42.30 % 21.92 % 0.21 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 92.97% 10,338.10% -
  Horiz. % 0.00% 0.00% 12,057.14% 0.00% 20,142.86% 10,438.10% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 14.40%
  YoY % 8.99% 10.56% 11.81% 17.07% -98.84% 12,152.58% -
  Horiz. % 224.25% 205.75% 186.10% 166.45% 142.18% 12,252.58% 100.00%
NOSH 1,278,936 639,468 639,468 639,468 639,468 319,727 319,773 25.98%
  YoY % 100.00% 0.00% 0.00% 0.00% 100.00% -0.01% -
  Horiz. % 399.95% 199.98% 199.98% 199.98% 199.98% 99.99% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.28 % 9.40 % 10.48 % 12.58 % 11.52 % 10.67 % 8.35 % 1.77%
  YoY % -1.28% -10.31% -16.69% 9.20% 7.97% 27.78% -
  Horiz. % 111.14% 112.57% 125.51% 150.66% 137.96% 127.78% 100.00%
ROE 15.18 % 16.13 % 16.36 % 21.44 % 17.94 % 0.20 % 18.03 % -2.83%
  YoY % -5.89% -1.41% -23.69% 19.51% 8,870.00% -98.89% -
  Horiz. % 84.19% 89.46% 90.74% 118.91% 99.50% 1.11% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 162.10 308.52 256.48 249.54 195.65 409.68 382.32 -13.32%
  YoY % -47.46% 20.29% 2.78% 27.54% -52.24% 7.16% -
  Horiz. % 42.40% 80.70% 67.09% 65.27% 51.17% 107.16% 100.00%
EPS 14.73 28.72 26.33 30.87 22.07 42.57 31.19 -11.75%
  YoY % -48.71% 9.08% -14.71% 39.87% -48.16% 36.49% -
  Horiz. % 47.23% 92.08% 84.42% 98.97% 70.76% 136.49% 100.00%
DPS 0.00 0.00 6.67 0.00 9.33 9.33 0.07 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13,228.57% -
  Horiz. % 0.00% 0.00% 9,528.57% 0.00% 13,328.57% 13,328.57% 100.00%
NAPS 0.9700 1.7800 1.6100 1.4400 1.2300 212.0000 1.7300 -9.19%
  YoY % -45.51% 10.56% 11.81% 17.07% -99.42% 12,154.33% -
  Horiz. % 56.07% 102.89% 93.06% 83.24% 71.10% 12,254.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 162.10 154.26 128.24 124.77 97.83 102.42 95.59 9.20%
  YoY % 5.08% 20.29% 2.78% 27.54% -4.48% 7.15% -
  Horiz. % 169.58% 161.38% 134.16% 130.53% 102.34% 107.15% 100.00%
EPS 14.73 14.36 13.17 15.44 11.03 10.64 7.80 11.17%
  YoY % 2.58% 9.04% -14.70% 39.98% 3.67% 36.41% -
  Horiz. % 188.85% 184.10% 168.85% 197.95% 141.41% 136.41% 100.00%
DPS 0.00 0.00 3.33 0.00 4.67 2.33 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.43% 11,550.00% -
  Horiz. % 0.00% 0.00% 16,650.00% 0.00% 23,350.00% 11,650.00% 100.00%
NAPS 0.9700 0.8900 0.8050 0.7200 0.6150 52.9989 0.4326 14.40%
  YoY % 8.99% 10.56% 11.81% 17.07% -98.84% 12,151.25% -
  Horiz. % 224.23% 205.73% 186.08% 166.44% 142.16% 12,251.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.2900 6.9000 6.8800 7.7300 4.4300 6.8000 3.0400 -
P/RPS 2.65 2.24 2.68 3.10 2.26 1.66 0.80 22.08%
  YoY % 18.30% -16.42% -13.55% 37.17% 36.14% 107.50% -
  Horiz. % 331.25% 280.00% 335.00% 387.50% 282.50% 207.50% 100.00%
P/EPS 29.13 24.03 26.13 25.04 20.08 15.97 9.75 20.00%
  YoY % 21.22% -8.04% 4.35% 24.70% 25.74% 63.79% -
  Horiz. % 298.77% 246.46% 268.00% 256.82% 205.95% 163.79% 100.00%
EY 3.43 4.16 3.83 3.99 4.98 6.26 10.26 -16.68%
  YoY % -17.55% 8.62% -4.01% -19.88% -20.45% -38.99% -
  Horiz. % 33.43% 40.55% 37.33% 38.89% 48.54% 61.01% 100.00%
DY 0.00 0.00 0.97 0.00 2.11 1.37 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 54.01% 6,750.00% -
  Horiz. % 0.00% 0.00% 4,850.00% 0.00% 10,550.00% 6,850.00% 100.00%
P/NAPS 4.42 3.88 4.27 5.37 3.60 0.03 1.76 16.58%
  YoY % 13.92% -9.13% -20.48% 49.17% 11,900.00% -98.30% -
  Horiz. % 251.14% 220.45% 242.61% 305.11% 204.55% 1.70% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 23/11/17 22/11/16 20/11/15 20/11/14 22/11/13 22/11/12 -
Price 4.3000 8.1300 6.8900 8.9000 4.5400 3.2700 3.1900 -
P/RPS 2.65 2.64 2.69 3.57 2.32 0.80 0.83 21.34%
  YoY % 0.38% -1.86% -24.65% 53.88% 190.00% -3.61% -
  Horiz. % 319.28% 318.07% 324.10% 430.12% 279.52% 96.39% 100.00%
P/EPS 29.20 28.31 26.16 28.83 20.57 7.68 10.23 19.09%
  YoY % 3.14% 8.22% -9.26% 40.16% 167.84% -24.93% -
  Horiz. % 285.43% 276.74% 255.72% 281.82% 201.08% 75.07% 100.00%
EY 3.43 3.53 3.82 3.47 4.86 13.02 9.78 -16.02%
  YoY % -2.83% -7.59% 10.09% -28.60% -62.67% 33.13% -
  Horiz. % 35.07% 36.09% 39.06% 35.48% 49.69% 133.13% 100.00%
DY 0.00 0.00 0.97 0.00 2.06 2.85 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% -27.72% 14,150.00% -
  Horiz. % 0.00% 0.00% 4,850.00% 0.00% 10,300.00% 14,250.00% 100.00%
P/NAPS 4.43 4.57 4.28 6.18 3.69 0.02 1.84 15.76%
  YoY % -3.06% 6.78% -30.74% 67.48% 18,350.00% -98.91% -
  Horiz. % 240.76% 248.37% 232.61% 335.87% 200.54% 1.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

154  463  399  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.445+0.015 
 VELESTO 0.1650.00 
 ARMADA 0.1650.00 
 SAPNRG 0.090.00 
 ALAM 0.0750.00 
 KNM 0.145+0.005 
 PERDANA 0.17-0.005 
 SERBADK-WA 0.235-0.015 
 DAYANG 1.33-0.02 
 AIRASIA 0.825+0.02 

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