Highlights

[KOSSAN] YoY Annualized Quarter Result on 2016-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     2.14%    YoY -     -15.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,144,235 1,957,445 1,667,996 1,639,509 1,301,740 1,307,292 1,234,001 9.64%
  YoY % 9.54% 17.35% 1.74% 25.95% -0.42% 5.94% -
  Horiz. % 173.76% 158.63% 135.17% 132.86% 105.49% 105.94% 100.00%
PBT 249,329 229,606 210,008 268,567 186,721 180,134 138,451 10.30%
  YoY % 8.59% 9.33% -21.80% 43.83% 3.66% 30.11% -
  Horiz. % 180.08% 165.84% 151.68% 193.98% 134.86% 130.11% 100.00%
Tax -44,029 -44,023 -38,960 -62,248 -37,885 -40,079 -33,679 4.57%
  YoY % -0.01% -13.00% 37.41% -64.31% 5.47% -19.00% -
  Horiz. % 130.73% 130.71% 115.68% 184.83% 112.49% 119.00% 100.00%
NP 205,300 185,583 171,048 206,319 148,836 140,055 104,772 11.86%
  YoY % 10.62% 8.50% -17.10% 38.62% 6.27% 33.68% -
  Horiz. % 195.95% 177.13% 163.26% 196.92% 142.06% 133.68% 100.00%
NP to SH 200,784 185,583 172,003 202,530 145,597 136,422 102,163 11.91%
  YoY % 8.19% 7.90% -15.07% 39.10% 6.73% 33.53% -
  Horiz. % 196.53% 181.65% 168.36% 198.24% 142.51% 133.53% 100.00%
Tax Rate 17.66 % 19.17 % 18.55 % 23.18 % 20.29 % 22.25 % 24.33 % -5.20%
  YoY % -7.88% 3.34% -19.97% 14.24% -8.81% -8.55% -
  Horiz. % 72.59% 78.79% 76.24% 95.27% 83.39% 91.45% 100.00%
Total Cost 1,938,935 1,771,862 1,496,948 1,433,190 1,152,904 1,167,237 1,129,229 9.42%
  YoY % 9.43% 18.36% 4.45% 24.31% -1.23% 3.37% -
  Horiz. % 171.70% 156.91% 132.56% 126.92% 102.10% 103.37% 100.00%
Net Worth 1,291,725 115,104,240 104,234,019 946,412 799,393 697,148 60,107,637 -47.26%
  YoY % -98.88% 10.43% 10,913.59% 18.39% 14.67% -98.84% -
  Horiz. % 2.15% 191.50% 173.41% 1.57% 1.33% 1.16% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 35,170 - 44,771 12,788 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 250.08% -
  Horiz. % 0.00% 0.00% 0.00% 275.01% 0.00% 350.08% 100.00%
Div Payout % - % - % - % 17.37 % - % 32.82 % 12.52 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 162.14% -
  Horiz. % 0.00% 0.00% 0.00% 138.74% 0.00% 262.14% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,291,725 115,104,240 104,234,019 946,412 799,393 697,148 60,107,637 -47.26%
  YoY % -98.88% 10.43% 10,913.59% 18.39% 14.67% -98.84% -
  Horiz. % 2.15% 191.50% 173.41% 1.57% 1.33% 1.16% 100.00%
NOSH 1,278,936 639,468 639,472 639,468 639,515 639,586 319,721 25.98%
  YoY % 100.00% -0.00% 0.00% -0.01% -0.01% 100.04% -
  Horiz. % 400.02% 200.01% 200.01% 200.01% 200.02% 200.04% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.57 % 9.48 % 10.25 % 12.58 % 11.43 % 10.71 % 8.49 % 2.01%
  YoY % 0.95% -7.51% -18.52% 10.06% 6.72% 26.15% -
  Horiz. % 112.72% 111.66% 120.73% 148.17% 134.63% 126.15% 100.00%
ROE 15.54 % 0.16 % 0.17 % 21.40 % 18.21 % 19.57 % 0.17 % 112.17%
  YoY % 9,612.50% -5.88% -99.21% 17.52% -6.95% 11,411.76% -
  Horiz. % 9,141.18% 94.12% 100.00% 12,588.23% 10,711.76% 11,511.76% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 167.66 306.11 260.84 256.39 203.55 204.40 385.96 -12.97%
  YoY % -45.23% 17.36% 1.74% 25.96% -0.42% -47.04% -
  Horiz. % 43.44% 79.31% 67.58% 66.43% 52.74% 52.96% 100.00%
EPS 15.70 28.77 26.13 31.67 22.77 21.33 15.98 -0.29%
  YoY % -45.43% 10.10% -17.49% 39.09% 6.75% 33.48% -
  Horiz. % 98.25% 180.04% 163.52% 198.19% 142.49% 133.48% 100.00%
DPS 0.00 0.00 0.00 5.50 0.00 7.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 75.00% -
  Horiz. % 0.00% 0.00% 0.00% 137.50% 0.00% 175.00% 100.00%
NAPS 1.0100 180.0000 163.0000 1.4800 1.2500 1.0900 188.0000 -58.13%
  YoY % -99.44% 10.43% 10,913.51% 18.40% 14.68% -99.42% -
  Horiz. % 0.54% 95.74% 86.70% 0.79% 0.66% 0.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 167.66 153.05 130.42 128.19 101.78 102.22 96.49 9.64%
  YoY % 9.55% 17.35% 1.74% 25.95% -0.43% 5.94% -
  Horiz. % 173.76% 158.62% 135.16% 132.85% 105.48% 105.94% 100.00%
EPS 15.70 14.51 13.45 15.84 11.38 10.67 7.99 11.91%
  YoY % 8.20% 7.88% -15.09% 39.19% 6.65% 33.54% -
  Horiz. % 196.50% 181.60% 168.34% 198.25% 142.43% 133.54% 100.00%
DPS 0.00 0.00 0.00 2.75 0.00 3.50 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 250.00% -
  Horiz. % 0.00% 0.00% 0.00% 275.00% 0.00% 350.00% 100.00%
NAPS 1.0100 90.0000 81.5006 0.7400 0.6250 0.5451 46.9982 -47.26%
  YoY % -98.88% 10.43% 10,913.59% 18.40% 14.66% -98.84% -
  Horiz. % 2.15% 191.50% 173.41% 1.57% 1.33% 1.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.3400 8.1100 6.5900 9.3000 4.4700 4.3200 3.3600 -
P/RPS 2.59 2.65 2.53 3.63 2.20 2.11 0.87 19.93%
  YoY % -2.26% 4.74% -30.30% 65.00% 4.27% 142.53% -
  Horiz. % 297.70% 304.60% 290.80% 417.24% 252.87% 242.53% 100.00%
P/EPS 27.64 27.94 24.50 29.36 19.63 20.25 10.52 17.46%
  YoY % -1.07% 14.04% -16.55% 49.57% -3.06% 92.49% -
  Horiz. % 262.74% 265.59% 232.89% 279.09% 186.60% 192.49% 100.00%
EY 3.62 3.58 4.08 3.41 5.09 4.94 9.51 -14.86%
  YoY % 1.12% -12.25% 19.65% -33.01% 3.04% -48.05% -
  Horiz. % 38.07% 37.64% 42.90% 35.86% 53.52% 51.95% 100.00%
DY 0.00 0.00 0.00 0.59 0.00 1.62 1.19 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 36.13% -
  Horiz. % 0.00% 0.00% 0.00% 49.58% 0.00% 136.13% 100.00%
P/NAPS 4.30 0.05 0.04 6.28 3.58 3.96 0.02 144.66%
  YoY % 8,500.00% 25.00% -99.36% 75.42% -9.60% 19,700.00% -
  Horiz. % 21,500.00% 250.00% 200.00% 31,400.00% 17,900.00% 19,800.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/02/19 22/02/18 23/02/17 23/02/16 25/02/15 26/02/14 25/02/13 -
Price 4.0000 8.7000 6.4800 6.7500 5.5000 4.5600 3.2800 -
P/RPS 2.39 2.84 2.48 2.63 2.70 2.23 0.85 18.79%
  YoY % -15.85% 14.52% -5.70% -2.59% 21.08% 162.35% -
  Horiz. % 281.18% 334.12% 291.76% 309.41% 317.65% 262.35% 100.00%
P/EPS 25.48 29.98 24.09 21.31 24.16 21.38 10.26 16.36%
  YoY % -15.01% 24.45% 13.05% -11.80% 13.00% 108.38% -
  Horiz. % 248.34% 292.20% 234.80% 207.70% 235.48% 208.38% 100.00%
EY 3.92 3.34 4.15 4.69 4.14 4.68 9.74 -14.07%
  YoY % 17.37% -19.52% -11.51% 13.29% -11.54% -51.95% -
  Horiz. % 40.25% 34.29% 42.61% 48.15% 42.51% 48.05% 100.00%
DY 0.00 0.00 0.00 0.81 0.00 1.54 1.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 26.23% -
  Horiz. % 0.00% 0.00% 0.00% 66.39% 0.00% 126.23% 100.00%
P/NAPS 3.96 0.05 0.04 4.56 4.40 4.18 0.02 141.33%
  YoY % 7,820.00% 25.00% -99.12% 3.64% 5.26% 20,800.00% -
  Horiz. % 19,800.00% 250.00% 200.00% 22,800.00% 22,000.00% 20,900.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers