Highlights

[KOSSAN] YoY Cumulative Quarter Result on 2015-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     59.39%    YoY -     39.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,554,862 1,479,672 1,230,092 1,196,779 938,355 982,386 916,917 9.20%
  YoY % 5.08% 20.29% 2.78% 27.54% -4.48% 7.14% -
  Horiz. % 169.57% 161.37% 134.16% 130.52% 102.34% 107.14% 100.00%
PBT 177,928 170,608 159,002 190,026 137,206 136,253 99,743 10.12%
  YoY % 4.29% 7.30% -16.33% 38.50% 0.70% 36.60% -
  Horiz. % 178.39% 171.05% 159.41% 190.52% 137.56% 136.60% 100.00%
Tax -33,662 -31,490 -30,138 -39,494 -29,153 -31,445 -23,197 6.40%
  YoY % -6.90% -4.49% 23.69% -35.47% 7.29% -35.56% -
  Horiz. % 145.11% 135.75% 129.92% 170.25% 125.68% 135.56% 100.00%
NP 144,266 139,118 128,864 150,532 108,053 104,808 76,546 11.14%
  YoY % 3.70% 7.96% -14.39% 39.31% 3.10% 36.92% -
  Horiz. % 188.47% 181.74% 168.35% 196.66% 141.16% 136.92% 100.00%
NP to SH 141,269 137,724 126,298 148,056 105,830 102,089 74,795 11.18%
  YoY % 2.57% 9.05% -14.70% 39.90% 3.66% 36.49% -
  Horiz. % 188.87% 184.14% 168.86% 197.95% 141.49% 136.49% 100.00%
Tax Rate 18.92 % 18.46 % 18.95 % 20.78 % 21.25 % 23.08 % 23.26 % -3.38%
  YoY % 2.49% -2.59% -8.81% -2.21% -7.93% -0.77% -
  Horiz. % 81.34% 79.36% 81.47% 89.34% 91.36% 99.23% 100.00%
Total Cost 1,410,596 1,340,554 1,101,228 1,046,247 830,302 877,578 840,371 9.01%
  YoY % 5.22% 21.73% 5.26% 26.01% -5.39% 4.43% -
  Horiz. % 167.85% 159.52% 131.04% 124.50% 98.80% 104.43% 100.00%
Net Worth 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 14.40%
  YoY % 8.99% 10.56% 11.81% 17.07% -98.84% 12,152.58% -
  Horiz. % 224.25% 205.75% 186.10% 166.45% 142.18% 12,252.58% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 31,973 - 44,762 22,380 159 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 13,898.05% -
  Horiz. % 0.00% 0.00% 19,997.62% 0.00% 27,996.67% 13,998.05% 100.00%
Div Payout % - % - % 25.32 % - % 42.30 % 21.92 % 0.21 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 92.97% 10,338.10% -
  Horiz. % 0.00% 0.00% 12,057.14% 0.00% 20,142.86% 10,438.10% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 14.40%
  YoY % 8.99% 10.56% 11.81% 17.07% -98.84% 12,152.58% -
  Horiz. % 224.25% 205.75% 186.10% 166.45% 142.18% 12,252.58% 100.00%
NOSH 1,278,936 639,468 639,468 639,468 639,468 319,727 319,773 25.98%
  YoY % 100.00% 0.00% 0.00% 0.00% 100.00% -0.01% -
  Horiz. % 399.95% 199.98% 199.98% 199.98% 199.98% 99.99% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.28 % 9.40 % 10.48 % 12.58 % 11.52 % 10.67 % 8.35 % 1.77%
  YoY % -1.28% -10.31% -16.69% 9.20% 7.97% 27.78% -
  Horiz. % 111.14% 112.57% 125.51% 150.66% 137.96% 127.78% 100.00%
ROE 11.39 % 12.10 % 12.27 % 16.08 % 13.46 % 0.15 % 13.52 % -2.82%
  YoY % -5.87% -1.39% -23.69% 19.47% 8,873.33% -98.89% -
  Horiz. % 84.25% 89.50% 90.75% 118.93% 99.56% 1.11% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 121.57 231.39 192.36 187.15 146.74 307.26 286.74 -13.32%
  YoY % -47.46% 20.29% 2.78% 27.54% -52.24% 7.16% -
  Horiz. % 42.40% 80.70% 67.09% 65.27% 51.18% 107.16% 100.00%
EPS 11.05 21.54 19.75 23.15 16.55 31.93 23.39 -11.74%
  YoY % -48.70% 9.06% -14.69% 39.88% -48.17% 36.51% -
  Horiz. % 47.24% 92.09% 84.44% 98.97% 70.76% 136.51% 100.00%
DPS 0.00 0.00 5.00 0.00 7.00 7.00 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13,900.00% -
  Horiz. % 0.00% 0.00% 10,000.00% 0.00% 14,000.00% 14,000.00% 100.00%
NAPS 0.9700 1.7800 1.6100 1.4400 1.2300 212.0000 1.7300 -9.19%
  YoY % -45.51% 10.56% 11.81% 17.07% -99.42% 12,154.33% -
  Horiz. % 56.07% 102.89% 93.06% 83.24% 71.10% 12,254.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 121.57 115.70 96.18 93.58 73.37 76.81 71.69 9.20%
  YoY % 5.07% 20.30% 2.78% 27.55% -4.48% 7.14% -
  Horiz. % 169.58% 161.39% 134.16% 130.53% 102.34% 107.14% 100.00%
EPS 11.05 10.77 9.88 11.58 8.27 7.98 5.85 11.18%
  YoY % 2.60% 9.01% -14.68% 40.02% 3.63% 36.41% -
  Horiz. % 188.89% 184.10% 168.89% 197.95% 141.37% 136.41% 100.00%
DPS 0.00 0.00 2.50 0.00 3.50 1.75 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 17,400.00% -
  Horiz. % 0.00% 0.00% 25,000.00% 0.00% 35,000.00% 17,500.00% 100.00%
NAPS 0.9700 0.8900 0.8050 0.7200 0.6150 52.9989 0.4326 14.40%
  YoY % 8.99% 10.56% 11.81% 17.07% -98.84% 12,151.25% -
  Horiz. % 224.23% 205.73% 186.08% 166.44% 142.16% 12,251.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.2900 6.9000 6.8800 7.7300 4.4300 6.8000 3.0400 -
P/RPS 3.53 2.98 3.58 4.13 3.02 2.21 1.06 22.19%
  YoY % 18.46% -16.76% -13.32% 36.75% 36.65% 108.49% -
  Horiz. % 333.02% 281.13% 337.74% 389.62% 284.91% 208.49% 100.00%
P/EPS 38.84 32.04 34.83 33.39 26.77 21.30 13.00 20.00%
  YoY % 21.22% -8.01% 4.31% 24.73% 25.68% 63.85% -
  Horiz. % 298.77% 246.46% 267.92% 256.85% 205.92% 163.85% 100.00%
EY 2.57 3.12 2.87 3.00 3.74 4.70 7.69 -16.69%
  YoY % -17.63% 8.71% -4.33% -19.79% -20.43% -38.88% -
  Horiz. % 33.42% 40.57% 37.32% 39.01% 48.63% 61.12% 100.00%
DY 0.00 0.00 0.73 0.00 1.58 1.03 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 53.40% 5,050.00% -
  Horiz. % 0.00% 0.00% 3,650.00% 0.00% 7,900.00% 5,150.00% 100.00%
P/NAPS 4.42 3.88 4.27 5.37 3.60 0.03 1.76 16.58%
  YoY % 13.92% -9.13% -20.48% 49.17% 11,900.00% -98.30% -
  Horiz. % 251.14% 220.45% 242.61% 305.11% 204.55% 1.70% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 23/11/17 22/11/16 20/11/15 20/11/14 22/11/13 22/11/12 -
Price 4.3000 8.1300 6.8900 8.9000 4.5400 3.2700 3.1900 -
P/RPS 3.54 3.51 3.58 4.76 3.09 1.06 1.11 21.31%
  YoY % 0.85% -1.96% -24.79% 54.05% 191.51% -4.50% -
  Horiz. % 318.92% 316.22% 322.52% 428.83% 278.38% 95.50% 100.00%
P/EPS 38.93 37.75 34.89 38.44 27.43 10.24 13.64 19.09%
  YoY % 3.13% 8.20% -9.24% 40.14% 167.87% -24.93% -
  Horiz. % 285.41% 276.76% 255.79% 281.82% 201.10% 75.07% 100.00%
EY 2.57 2.65 2.87 2.60 3.65 9.76 7.33 -16.02%
  YoY % -3.02% -7.67% 10.38% -28.77% -62.60% 33.15% -
  Horiz. % 35.06% 36.15% 39.15% 35.47% 49.80% 133.15% 100.00%
DY 0.00 0.00 0.73 0.00 1.54 2.14 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% -28.04% 10,600.00% -
  Horiz. % 0.00% 0.00% 3,650.00% 0.00% 7,700.00% 10,700.00% 100.00%
P/NAPS 4.43 4.57 4.28 6.18 3.69 0.02 1.84 15.76%
  YoY % -3.06% 6.78% -30.74% 67.48% 18,350.00% -98.91% -
  Horiz. % 240.76% 248.37% 232.61% 335.87% 200.54% 1.09% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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