Highlights

[KOSSAN] YoY Annualized Quarter Result on 2017-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -0.25%    YoY -     9.05%
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 1,394,040 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 -47.64%
  YoY % 12.37% 8.99% 10.56% 11.81% 17.07% -98.84% -
  Horiz. % 2.06% 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 1,394,040 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 -47.64%
  YoY % 12.37% 8.99% 10.56% 11.81% 17.07% -98.84% -
  Horiz. % 2.06% 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 15.66 % 15.18 % 16.13 % 16.36 % 21.44 % 17.94 % 0.20 % 106.77%
  YoY % 3.16% -5.89% -1.41% -23.69% 19.51% 8,870.00% -
  Horiz. % 7,830.00% 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 1.0900 0.9700 1.7800 1.6100 1.4400 1.2300 212.0000 -58.44%
  YoY % 12.37% -45.51% 10.56% 11.81% 17.07% -99.42% -
  Horiz. % 0.51% 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 1.0900 0.9700 0.8900 0.8050 0.7200 0.6150 52.9989 -47.64%
  YoY % 12.37% 8.99% 10.56% 11.81% 17.07% -98.84% -
  Horiz. % 2.06% 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 3.93 4.42 3.88 4.27 5.37 3.60 0.03 125.28%
  YoY % -11.09% 13.92% -9.13% -20.48% 49.17% 11,900.00% -
  Horiz. % 13,100.00% 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 3.84 4.43 4.57 4.28 6.18 3.69 0.02 140.09%
  YoY % -13.32% -3.06% 6.78% -30.74% 67.48% 18,350.00% -
  Horiz. % 19,200.00% 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.
 


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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
7. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS