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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,221,607 2,144,235 1,957,445 1,667,996 1,639,509 1,301,740 1,307,292 9.24%
  YoY % 3.61% 9.54% 17.35% 1.74% 25.95% -0.42% -
  Horiz. % 169.94% 164.02% 149.73% 127.59% 125.41% 99.58% 100.00%
PBT 280,107 249,329 229,606 210,008 268,567 186,721 180,134 7.63%
  YoY % 12.34% 8.59% 9.33% -21.80% 43.83% 3.66% -
  Horiz. % 155.50% 138.41% 127.46% 116.58% 149.09% 103.66% 100.00%
Tax -52,185 -44,029 -44,023 -38,960 -62,248 -37,885 -40,079 4.50%
  YoY % -18.52% -0.01% -13.00% 37.41% -64.31% 5.47% -
  Horiz. % 130.21% 109.86% 109.84% 97.21% 155.31% 94.53% 100.00%
NP 227,922 205,300 185,583 171,048 206,319 148,836 140,055 8.45%
  YoY % 11.02% 10.62% 8.50% -17.10% 38.62% 6.27% -
  Horiz. % 162.74% 146.59% 132.51% 122.13% 147.31% 106.27% 100.00%
NP to SH 224,783 200,784 185,583 172,003 202,530 145,597 136,422 8.68%
  YoY % 11.95% 8.19% 7.90% -15.07% 39.10% 6.73% -
  Horiz. % 164.77% 147.18% 136.04% 126.08% 148.46% 106.73% 100.00%
Tax Rate 18.63 % 17.66 % 19.17 % 18.55 % 23.18 % 20.29 % 22.25 % -2.91%
  YoY % 5.49% -7.88% 3.34% -19.97% 14.24% -8.81% -
  Horiz. % 83.73% 79.37% 86.16% 83.37% 104.18% 91.19% 100.00%
Total Cost 1,993,685 1,938,935 1,771,862 1,496,948 1,433,190 1,152,904 1,167,237 9.33%
  YoY % 2.82% 9.43% 18.36% 4.45% 24.31% -1.23% -
  Horiz. % 170.80% 166.11% 151.80% 128.25% 122.78% 98.77% 100.00%
Net Worth 1,419,618 1,291,725 1,151,042 104,234,019 946,412 799,393 697,148 12.58%
  YoY % 9.90% 12.22% -98.90% 10,913.59% 18.39% 14.67% -
  Horiz. % 203.63% 185.29% 165.11% 14,951.47% 135.75% 114.67% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 35,170 - 44,771 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 78.56% 0.00% 100.00%
Div Payout % - % - % - % - % 17.37 % - % 32.82 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 52.93% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,419,618 1,291,725 1,151,042 104,234,019 946,412 799,393 697,148 12.58%
  YoY % 9.90% 12.22% -98.90% 10,913.59% 18.39% 14.67% -
  Horiz. % 203.63% 185.29% 165.11% 14,951.47% 135.75% 114.67% 100.00%
NOSH 1,278,936 1,278,936 639,468 639,472 639,468 639,515 639,586 12.24%
  YoY % 0.00% 100.00% -0.00% 0.00% -0.01% -0.01% -
  Horiz. % 199.96% 199.96% 99.98% 99.98% 99.98% 99.99% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.26 % 9.57 % 9.48 % 10.25 % 12.58 % 11.43 % 10.71 % -0.71%
  YoY % 7.21% 0.95% -7.51% -18.52% 10.06% 6.72% -
  Horiz. % 95.80% 89.36% 88.52% 95.70% 117.46% 106.72% 100.00%
ROE 15.83 % 15.54 % 16.12 % 0.17 % 21.40 % 18.21 % 19.57 % -3.47%
  YoY % 1.87% -3.60% 9,382.35% -99.21% 17.52% -6.95% -
  Horiz. % 80.89% 79.41% 82.37% 0.87% 109.35% 93.05% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 173.71 167.66 306.11 260.84 256.39 203.55 204.40 -2.67%
  YoY % 3.61% -45.23% 17.36% 1.74% 25.96% -0.42% -
  Horiz. % 84.99% 82.03% 149.76% 127.61% 125.44% 99.58% 100.00%
EPS 17.58 15.70 28.77 26.13 31.67 22.77 21.33 -3.17%
  YoY % 11.97% -45.43% 10.10% -17.49% 39.09% 6.75% -
  Horiz. % 82.42% 73.61% 134.88% 122.50% 148.48% 106.75% 100.00%
DPS 0.00 0.00 0.00 0.00 5.50 0.00 7.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 78.57% 0.00% 100.00%
NAPS 1.1100 1.0100 1.8000 163.0000 1.4800 1.2500 1.0900 0.30%
  YoY % 9.90% -43.89% -98.90% 10,913.51% 18.40% 14.68% -
  Horiz. % 101.83% 92.66% 165.14% 14,954.13% 135.78% 114.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 86.85 83.83 76.53 65.21 64.10 50.89 51.11 9.23%
  YoY % 3.60% 9.54% 17.36% 1.73% 25.96% -0.43% -
  Horiz. % 169.93% 164.02% 149.74% 127.59% 125.42% 99.57% 100.00%
EPS 8.79 7.85 7.26 6.72 7.92 5.69 5.33 8.69%
  YoY % 11.97% 8.13% 8.04% -15.15% 39.19% 6.75% -
  Horiz. % 164.92% 147.28% 136.21% 126.08% 148.59% 106.75% 100.00%
DPS 0.00 0.00 0.00 0.00 1.37 0.00 1.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 78.29% 0.00% 100.00%
NAPS 0.5550 0.5050 0.4500 40.7503 0.3700 0.3125 0.2726 12.57%
  YoY % 9.90% 12.22% -98.90% 10,913.59% 18.40% 14.64% -
  Horiz. % 203.60% 185.25% 165.08% 14,948.75% 135.73% 114.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.1600 4.3400 8.1100 6.5900 9.3000 4.4700 4.3200 -
P/RPS 2.39 2.59 2.65 2.53 3.63 2.20 2.11 2.10%
  YoY % -7.72% -2.26% 4.74% -30.30% 65.00% 4.27% -
  Horiz. % 113.27% 122.75% 125.59% 119.91% 172.04% 104.27% 100.00%
P/EPS 23.67 27.64 27.94 24.50 29.36 19.63 20.25 2.63%
  YoY % -14.36% -1.07% 14.04% -16.55% 49.57% -3.06% -
  Horiz. % 116.89% 136.49% 137.98% 120.99% 144.99% 96.94% 100.00%
EY 4.22 3.62 3.58 4.08 3.41 5.09 4.94 -2.59%
  YoY % 16.57% 1.12% -12.25% 19.65% -33.01% 3.04% -
  Horiz. % 85.43% 73.28% 72.47% 82.59% 69.03% 103.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.59 0.00 1.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 36.42% 0.00% 100.00%
P/NAPS 3.75 4.30 4.51 0.04 6.28 3.58 3.96 -0.90%
  YoY % -12.79% -4.66% 11,175.00% -99.36% 75.42% -9.60% -
  Horiz. % 94.70% 108.59% 113.89% 1.01% 158.59% 90.40% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 19/02/19 22/02/18 23/02/17 23/02/16 25/02/15 26/02/14 -
Price 4.6500 4.0000 8.7000 6.4800 6.7500 5.5000 4.5600 -
P/RPS 2.68 2.39 2.84 2.48 2.63 2.70 2.23 3.11%
  YoY % 12.13% -15.85% 14.52% -5.70% -2.59% 21.08% -
  Horiz. % 120.18% 107.17% 127.35% 111.21% 117.94% 121.08% 100.00%
P/EPS 26.46 25.48 29.98 24.09 21.31 24.16 21.38 3.62%
  YoY % 3.85% -15.01% 24.45% 13.05% -11.80% 13.00% -
  Horiz. % 123.76% 119.18% 140.22% 112.68% 99.67% 113.00% 100.00%
EY 3.78 3.92 3.34 4.15 4.69 4.14 4.68 -3.50%
  YoY % -3.57% 17.37% -19.52% -11.51% 13.29% -11.54% -
  Horiz. % 80.77% 83.76% 71.37% 88.68% 100.21% 88.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.81 0.00 1.54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 52.60% 0.00% 100.00%
P/NAPS 4.19 3.96 4.83 0.04 4.56 4.40 4.18 0.04%
  YoY % 5.81% -18.01% 11,975.00% -99.12% 3.64% 5.26% -
  Horiz. % 100.24% 94.74% 115.55% 0.96% 109.09% 105.26% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS