Highlights

[KOSSAN] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     104.38%    YoY -     30.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 980,965 990,492 816,053 755,035 610,003 648,840 594,187 8.71%
  YoY % -0.96% 21.38% 8.08% 23.78% -5.99% 9.20% -
  Horiz. % 165.09% 166.70% 137.34% 127.07% 102.66% 109.20% 100.00%
PBT 107,938 112,413 116,394 119,180 91,946 88,528 59,730 10.36%
  YoY % -3.98% -3.42% -2.34% 29.62% 3.86% 48.21% -
  Horiz. % 180.71% 188.20% 194.87% 199.53% 153.94% 148.21% 100.00%
Tax -17,945 -19,320 -22,245 -24,752 -19,333 -20,399 -13,213 5.23%
  YoY % 7.12% 13.15% 10.13% -28.03% 5.23% -54.39% -
  Horiz. % 135.81% 146.22% 168.36% 187.33% 146.32% 154.39% 100.00%
NP 89,993 93,093 94,149 94,428 72,613 68,129 46,517 11.62%
  YoY % -3.33% -1.12% -0.30% 30.04% 6.58% 46.46% -
  Horiz. % 193.46% 200.13% 202.40% 203.00% 156.10% 146.46% 100.00%
NP to SH 89,993 92,045 92,274 92,890 71,425 66,633 45,575 12.00%
  YoY % -2.23% -0.25% -0.66% 30.05% 7.19% 46.21% -
  Horiz. % 197.46% 201.96% 202.47% 203.82% 156.72% 146.21% 100.00%
Tax Rate 16.63 % 17.19 % 19.11 % 20.77 % 21.03 % 23.04 % 22.12 % -4.64%
  YoY % -3.26% -10.05% -7.99% -1.24% -8.72% 4.16% -
  Horiz. % 75.18% 77.71% 86.39% 93.90% 95.07% 104.16% 100.00%
Total Cost 890,972 897,399 721,904 660,607 537,390 580,711 547,670 8.44%
  YoY % -0.72% 24.31% 9.28% 22.93% -7.46% 6.03% -
  Horiz. % 162.68% 163.86% 131.81% 120.62% 98.12% 106.03% 100.00%
Net Worth 122,138,388 1,131,858 997,570 895,255 773,756 665,051 537,305 146.94%
  YoY % 10,690.96% 13.46% 11.43% 15.70% 16.35% 23.78% -
  Horiz. % 22,731.66% 210.65% 185.66% 166.62% 144.01% 123.78% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 122,138,388 1,131,858 997,570 895,255 773,756 665,051 537,305 146.94%
  YoY % 10,690.96% 13.46% 11.43% 15.70% 16.35% 23.78% -
  Horiz. % 22,731.66% 210.65% 185.66% 166.62% 144.01% 123.78% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,468 319,736 319,824 12.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% -0.03% -
  Horiz. % 199.94% 199.94% 199.94% 199.94% 199.94% 99.97% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.17 % 9.40 % 11.54 % 12.51 % 11.90 % 10.50 % 7.83 % 2.67%
  YoY % -2.45% -18.54% -7.75% 5.13% 13.33% 34.10% -
  Horiz. % 117.11% 120.05% 147.38% 159.77% 151.98% 134.10% 100.00%
ROE 0.07 % 8.13 % 9.25 % 10.38 % 9.23 % 10.02 % 8.48 % -55.03%
  YoY % -99.14% -12.11% -10.89% 12.46% -7.88% 18.16% -
  Horiz. % 0.83% 95.87% 109.08% 122.41% 108.84% 118.16% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 153.40 154.89 127.61 118.07 95.39 202.93 185.79 -3.14%
  YoY % -0.96% 21.38% 8.08% 23.78% -52.99% 9.23% -
  Horiz. % 82.57% 83.37% 68.69% 63.55% 51.34% 109.23% 100.00%
EPS 13.75 14.39 14.43 14.53 11.17 20.84 14.25 -0.59%
  YoY % -4.45% -0.28% -0.69% 30.08% -46.40% 46.25% -
  Horiz. % 96.49% 100.98% 101.26% 101.96% 78.39% 146.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 191.0000 1.7700 1.5600 1.4000 1.2100 2.0800 1.6800 120.02%
  YoY % 10,690.96% 13.46% 11.43% 15.70% -41.83% 23.81% -
  Horiz. % 11,369.05% 105.36% 92.86% 83.33% 72.02% 123.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 76.70 77.45 63.81 59.04 47.70 50.73 46.46 8.71%
  YoY % -0.97% 21.38% 8.08% 23.77% -5.97% 9.19% -
  Horiz. % 165.09% 166.70% 137.34% 127.08% 102.67% 109.19% 100.00%
EPS 7.04 7.20 7.21 7.26 5.58 5.21 3.56 12.03%
  YoY % -2.22% -0.14% -0.69% 30.11% 7.10% 46.35% -
  Horiz. % 197.75% 202.25% 202.53% 203.93% 156.74% 146.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 95.5000 0.8850 0.7800 0.7000 0.6050 0.5200 0.4201 146.94%
  YoY % 10,690.96% 13.46% 11.43% 15.70% 16.35% 23.78% -
  Horiz. % 22,732.68% 210.66% 185.67% 166.63% 144.01% 123.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 8.4400 6.3700 6.8500 6.5000 3.7000 4.9900 3.2200 -
P/RPS 5.50 4.11 5.37 5.51 3.88 2.46 1.73 21.25%
  YoY % 33.82% -23.46% -2.54% 42.01% 57.72% 42.20% -
  Horiz. % 317.92% 237.57% 310.40% 318.50% 224.28% 142.20% 100.00%
P/EPS 59.97 44.25 47.47 44.75 33.13 23.94 22.60 17.65%
  YoY % 35.53% -6.78% 6.08% 35.07% 38.39% 5.93% -
  Horiz. % 265.35% 195.80% 210.04% 198.01% 146.59% 105.93% 100.00%
EY 1.67 2.26 2.11 2.23 3.02 4.18 4.43 -15.00%
  YoY % -26.11% 7.11% -5.38% -26.16% -27.75% -5.64% -
  Horiz. % 37.70% 51.02% 47.63% 50.34% 68.17% 94.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.04 3.60 4.39 4.64 3.06 2.40 1.92 -47.53%
  YoY % -98.89% -18.00% -5.39% 51.63% 27.50% 25.00% -
  Horiz. % 2.08% 187.50% 228.65% 241.67% 159.38% 125.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 24/08/17 23/08/16 20/08/15 20/08/14 26/08/13 23/08/12 -
Price 4.4300 7.1500 6.2400 7.3100 3.9700 6.1700 3.2900 -
P/RPS 2.89 4.62 4.89 6.19 4.16 3.04 1.77 8.51%
  YoY % -37.45% -5.52% -21.00% 48.80% 36.84% 71.75% -
  Horiz. % 163.28% 261.02% 276.27% 349.72% 235.03% 171.75% 100.00%
P/EPS 31.48 49.67 43.24 50.32 35.54 29.61 23.09 5.30%
  YoY % -36.62% 14.87% -14.07% 41.59% 20.03% 28.24% -
  Horiz. % 136.34% 215.11% 187.27% 217.93% 153.92% 128.24% 100.00%
EY 3.18 2.01 2.31 1.99 2.81 3.38 4.33 -5.01%
  YoY % 58.21% -12.99% 16.08% -29.18% -16.86% -21.94% -
  Horiz. % 73.44% 46.42% 53.35% 45.96% 64.90% 78.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 4.04 4.00 5.22 3.28 2.97 1.96 -53.41%
  YoY % -99.50% 1.00% -23.37% 59.15% 10.44% 51.53% -
  Horiz. % 1.02% 206.12% 204.08% 266.33% 167.35% 151.53% 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
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers