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 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 - 1,278,888
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.
 


 

214  437  531  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 DSONIC 1.21+0.17 
 SAPNRG 0.205-0.005 
 PWRWELL 0.36-0.05 
 XOX 0.05-0.005 
 ARMADA 0.33-0.045 
 MYEG 1.12-0.06 
 DSONIC-WA 0.525+0.14 
 HSI-C7V 0.21+0.005 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers