Highlights

[KOSSAN] YoY Annualized Quarter Result on 2016-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -8.75%    YoY -     -14.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,191,009 2,073,149 1,972,896 1,640,122 1,595,705 1,251,140 1,309,848 8.95%
  YoY % 5.69% 5.08% 20.29% 2.78% 27.54% -4.48% -
  Horiz. % 167.27% 158.27% 150.62% 125.21% 121.82% 95.52% 100.00%
PBT 277,104 237,237 227,477 212,002 253,368 182,941 181,670 7.29%
  YoY % 16.80% 4.29% 7.30% -16.33% 38.50% 0.70% -
  Horiz. % 152.53% 130.59% 125.21% 116.70% 139.47% 100.70% 100.00%
Tax -55,309 -44,882 -41,986 -40,184 -52,658 -38,870 -41,926 4.72%
  YoY % -23.23% -6.90% -4.49% 23.69% -35.47% 7.29% -
  Horiz. % 131.92% 107.05% 100.14% 95.84% 125.60% 92.71% 100.00%
NP 221,794 192,354 185,490 171,818 200,709 144,070 139,744 8.00%
  YoY % 15.31% 3.70% 7.96% -14.39% 39.31% 3.10% -
  Horiz. % 158.71% 137.65% 132.74% 122.95% 143.63% 103.10% 100.00%
NP to SH 218,374 188,358 183,632 168,397 197,408 141,106 136,118 8.19%
  YoY % 15.94% 2.57% 9.05% -14.70% 39.90% 3.66% -
  Horiz. % 160.43% 138.38% 134.91% 123.71% 145.03% 103.66% 100.00%
Tax Rate 19.96 % 18.92 % 18.46 % 18.95 % 20.78 % 21.25 % 23.08 % -2.39%
  YoY % 5.50% 2.49% -2.59% -8.81% -2.21% -7.93% -
  Horiz. % 86.48% 81.98% 79.98% 82.11% 90.03% 92.07% 100.00%
Total Cost 1,969,214 1,880,794 1,787,405 1,468,304 1,394,996 1,107,069 1,170,104 9.06%
  YoY % 4.70% 5.22% 21.73% 5.26% 26.01% -5.39% -
  Horiz. % 168.29% 160.74% 152.76% 125.48% 119.22% 94.61% 100.00%
Net Worth 13,940 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 -75.69%
  YoY % -98.88% 8.99% 10.56% 11.81% 17.07% -98.84% -
  Horiz. % 0.02% 1.83% 1.68% 1.52% 1.36% 1.16% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 42,631 - 59,683 29,841 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 142.86% 0.00% 200.00% 100.00%
Div Payout % - % - % - % 25.32 % - % 42.30 % 21.92 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 92.97% -
  Horiz. % 0.00% 0.00% 0.00% 115.51% 0.00% 192.97% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 13,940 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 -75.69%
  YoY % -98.88% 8.99% 10.56% 11.81% 17.07% -98.84% -
  Horiz. % 0.02% 1.83% 1.68% 1.52% 1.36% 1.16% 100.00%
NOSH 1,278,936 1,278,936 639,468 639,468 639,468 639,468 319,727 25.98%
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 400.01% 400.01% 200.00% 200.00% 200.00% 200.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.12 % 9.28 % 9.40 % 10.48 % 12.58 % 11.52 % 10.67 % -0.88%
  YoY % 9.05% -1.28% -10.31% -16.69% 9.20% 7.97% -
  Horiz. % 94.85% 86.97% 88.10% 98.22% 117.90% 107.97% 100.00%
ROE 1,566.49 % 15.18 % 16.13 % 16.36 % 21.44 % 17.94 % 0.20 % 345.33%
  YoY % 10,219.43% -5.89% -1.41% -23.69% 19.51% 8,870.00% -
  Horiz. % 783,245.00% 7,590.00% 8,065.00% 8,180.00% 10,720.00% 8,970.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 171.32 162.10 308.52 256.48 249.54 195.65 409.68 -13.52%
  YoY % 5.69% -47.46% 20.29% 2.78% 27.54% -52.24% -
  Horiz. % 41.82% 39.57% 75.31% 62.60% 60.91% 47.76% 100.00%
EPS 17.08 14.73 28.72 26.33 30.87 22.07 42.57 -14.11%
  YoY % 15.95% -48.71% 9.08% -14.71% 39.87% -48.16% -
  Horiz. % 40.12% 34.60% 67.47% 61.85% 72.52% 51.84% 100.00%
DPS 0.00 0.00 0.00 6.67 0.00 9.33 9.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 71.49% 0.00% 100.00% 100.00%
NAPS 0.0109 0.9700 1.7800 1.6100 1.4400 1.2300 212.0000 -80.70%
  YoY % -98.88% -45.51% 10.56% 11.81% 17.07% -99.42% -
  Horiz. % 0.01% 0.46% 0.84% 0.76% 0.68% 0.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 171.32 162.10 154.26 128.24 124.77 97.83 102.42 8.95%
  YoY % 5.69% 5.08% 20.29% 2.78% 27.54% -4.48% -
  Horiz. % 167.27% 158.27% 150.62% 125.21% 121.82% 95.52% 100.00%
EPS 17.08 14.73 14.36 13.17 15.44 11.03 10.64 8.20%
  YoY % 15.95% 2.58% 9.04% -14.70% 39.98% 3.67% -
  Horiz. % 160.53% 138.44% 134.96% 123.78% 145.11% 103.67% 100.00%
DPS 0.00 0.00 0.00 3.33 0.00 4.67 2.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.43% -
  Horiz. % 0.00% 0.00% 0.00% 142.92% 0.00% 200.43% 100.00%
NAPS 0.0109 0.9700 0.8900 0.8050 0.7200 0.6150 52.9989 -75.69%
  YoY % -98.88% 8.99% 10.56% 11.81% 17.07% -98.84% -
  Horiz. % 0.02% 1.83% 1.68% 1.52% 1.36% 1.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.2800 4.2900 6.9000 6.8800 7.7300 4.4300 6.8000 -
P/RPS 2.50 2.65 2.24 2.68 3.10 2.26 1.66 7.06%
  YoY % -5.66% 18.30% -16.42% -13.55% 37.17% 36.14% -
  Horiz. % 150.60% 159.64% 134.94% 161.45% 186.75% 136.14% 100.00%
P/EPS 25.07 29.13 24.03 26.13 25.04 20.08 15.97 7.80%
  YoY % -13.94% 21.22% -8.04% 4.35% 24.70% 25.74% -
  Horiz. % 156.98% 182.40% 150.47% 163.62% 156.79% 125.74% 100.00%
EY 3.99 3.43 4.16 3.83 3.99 4.98 6.26 -7.23%
  YoY % 16.33% -17.55% 8.62% -4.01% -19.88% -20.45% -
  Horiz. % 63.74% 54.79% 66.45% 61.18% 63.74% 79.55% 100.00%
DY 0.00 0.00 0.00 0.97 0.00 2.11 1.37 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 54.01% -
  Horiz. % 0.00% 0.00% 0.00% 70.80% 0.00% 154.01% 100.00%
P/NAPS 392.66 4.42 3.88 4.27 5.37 3.60 0.03 385.11%
  YoY % 8,783.71% 13.92% -9.13% -20.48% 49.17% 11,900.00% -
  Horiz. % 1,308,866.75% 14,733.33% 12,933.33% 14,233.33% 17,900.00% 12,000.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 16/11/18 23/11/17 22/11/16 20/11/15 20/11/14 22/11/13 -
Price 4.1900 4.3000 8.1300 6.8900 8.9000 4.5400 3.2700 -
P/RPS 2.45 2.65 2.64 2.69 3.57 2.32 0.80 20.50%
  YoY % -7.55% 0.38% -1.86% -24.65% 53.88% 190.00% -
  Horiz. % 306.25% 331.25% 330.00% 336.25% 446.25% 290.00% 100.00%
P/EPS 24.54 29.20 28.31 26.16 28.83 20.57 7.68 21.35%
  YoY % -15.96% 3.14% 8.22% -9.26% 40.16% 167.84% -
  Horiz. % 319.53% 380.21% 368.62% 340.62% 375.39% 267.84% 100.00%
EY 4.08 3.43 3.53 3.82 3.47 4.86 13.02 -17.58%
  YoY % 18.95% -2.83% -7.59% 10.09% -28.60% -62.67% -
  Horiz. % 31.34% 26.34% 27.11% 29.34% 26.65% 37.33% 100.00%
DY 0.00 0.00 0.00 0.97 0.00 2.06 2.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -27.72% -
  Horiz. % 0.00% 0.00% 0.00% 34.04% 0.00% 72.28% 100.00%
P/NAPS 384.40 4.43 4.57 4.28 6.18 3.69 0.02 417.17%
  YoY % 8,577.20% -3.06% 6.78% -30.74% 67.48% 18,350.00% -
  Horiz. % 1,922,000.00% 22,150.00% 22,850.00% 21,400.00% 30,900.00% 18,450.00% 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.
 


 

259  329  537  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.35-0.01 
 HSI-H8K 0.165+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.42+0.11 
 KNM 0.33+0.015 
 THHEAVY 0.13+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers