Highlights

[KOSSAN] YoY Quarter Result on 2017-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -2.20%    YoY -     11.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 550,533 496,787 490,514 403,773 385,779 303,826 321,573 9.37%
  YoY % 10.82% 1.28% 21.48% 4.66% 26.97% -5.52% -
  Horiz. % 171.20% 154.49% 152.54% 125.56% 119.97% 94.48% 100.00%
PBT 69,980 54,904 56,084 50,741 60,174 44,805 44,044 8.02%
  YoY % 27.46% -2.10% 10.53% -15.68% 34.30% 1.73% -
  Horiz. % 158.89% 124.66% 127.34% 115.21% 136.62% 101.73% 100.00%
Tax -13,271 -10,201 -10,243 -8,903 -11,781 -9,516 -9,948 4.92%
  YoY % -30.10% 0.41% -15.05% 24.43% -23.80% 4.34% -
  Horiz. % 133.40% 102.54% 102.97% 89.50% 118.43% 95.66% 100.00%
NP 56,709 44,703 45,841 41,838 48,393 35,289 34,096 8.84%
  YoY % 26.86% -2.48% 9.57% -13.55% 37.13% 3.50% -
  Horiz. % 166.32% 131.11% 134.45% 122.71% 141.93% 103.50% 100.00%
NP to SH 55,883 44,703 45,510 40,968 47,440 34,593 33,462 8.92%
  YoY % 25.01% -1.77% 11.09% -13.64% 37.14% 3.38% -
  Horiz. % 167.00% 133.59% 136.01% 122.43% 141.77% 103.38% 100.00%
Tax Rate 18.96 % 18.58 % 18.26 % 17.55 % 19.58 % 21.24 % 22.59 % -2.88%
  YoY % 2.05% 1.75% 4.05% -10.37% -7.82% -5.98% -
  Horiz. % 83.93% 82.25% 80.83% 77.69% 86.68% 94.02% 100.00%
Total Cost 493,824 452,084 444,673 361,935 337,386 268,537 287,477 9.43%
  YoY % 9.23% 1.67% 22.86% 7.28% 25.64% -6.59% -
  Horiz. % 171.78% 157.26% 154.68% 125.90% 117.36% 93.41% 100.00%
Net Worth 1,355,672 1,221,383 1,131,858 997,570 895,255 773,756 664,765 12.60%
  YoY % 10.99% 7.91% 13.46% 11.43% 15.70% 16.40% -
  Horiz. % 203.93% 183.73% 170.26% 150.06% 134.67% 116.40% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,355,672 1,221,383 1,131,858 997,570 895,255 773,756 664,765 12.60%
  YoY % 10.99% 7.91% 13.46% 11.43% 15.70% 16.40% -
  Horiz. % 203.93% 183.73% 170.26% 150.06% 134.67% 116.40% 100.00%
NOSH 1,278,936 639,468 639,468 639,468 639,468 639,468 319,598 25.99%
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 100.08% -
  Horiz. % 400.17% 200.08% 200.08% 200.08% 200.08% 200.08% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.30 % 9.00 % 9.35 % 10.36 % 12.54 % 11.61 % 10.60 % -0.48%
  YoY % 14.44% -3.74% -9.75% -17.38% 8.01% 9.53% -
  Horiz. % 97.17% 84.91% 88.21% 97.74% 118.30% 109.53% 100.00%
ROE 4.12 % 3.66 % 4.02 % 4.11 % 5.30 % 4.47 % 5.03 % -3.27%
  YoY % 12.57% -8.96% -2.19% -22.45% 18.57% -11.13% -
  Horiz. % 81.91% 72.76% 79.92% 81.71% 105.37% 88.87% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 43.05 77.69 76.71 63.14 60.33 47.51 100.62 -13.19%
  YoY % -44.59% 1.28% 21.49% 4.66% 26.98% -52.78% -
  Horiz. % 42.78% 77.21% 76.24% 62.75% 59.96% 47.22% 100.00%
EPS 4.37 6.79 7.12 6.41 7.42 5.41 10.47 -13.55%
  YoY % -35.64% -4.63% 11.08% -13.61% 37.15% -48.33% -
  Horiz. % 41.74% 64.85% 68.00% 61.22% 70.87% 51.67% 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 1.0600 1.9100 1.7700 1.5600 1.4000 1.2100 2.0800 -10.62%
  YoY % -44.50% 7.91% 13.46% 11.43% 15.70% -41.83% -
  Horiz. % 50.96% 91.83% 85.10% 75.00% 67.31% 58.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 43.05 38.84 38.35 31.57 30.16 23.76 25.14 9.37%
  YoY % 10.84% 1.28% 21.48% 4.68% 26.94% -5.49% -
  Horiz. % 171.24% 154.49% 152.55% 125.58% 119.97% 94.51% 100.00%
EPS 4.37 3.50 3.56 3.20 3.71 2.70 2.62 8.90%
  YoY % 24.86% -1.69% 11.25% -13.75% 37.41% 3.05% -
  Horiz. % 166.79% 133.59% 135.88% 122.14% 141.60% 103.05% 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 1.0600 0.9550 0.8850 0.7800 0.7000 0.6050 0.5198 12.60%
  YoY % 10.99% 7.91% 13.46% 11.43% 15.70% 16.39% -
  Horiz. % 203.92% 183.72% 170.26% 150.06% 134.67% 116.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.9900 8.4400 6.3700 6.8500 6.5000 3.7000 4.9900 -
P/RPS 9.27 10.86 8.30 10.85 10.77 7.79 4.96 10.98%
  YoY % -14.64% 30.84% -23.50% 0.74% 38.25% 57.06% -
  Horiz. % 186.90% 218.95% 167.34% 218.75% 217.14% 157.06% 100.00%
P/EPS 91.31 120.73 89.51 106.92 87.62 68.40 47.66 11.44%
  YoY % -24.37% 34.88% -16.28% 22.03% 28.10% 43.52% -
  Horiz. % 191.59% 253.32% 187.81% 224.34% 183.84% 143.52% 100.00%
EY 1.10 0.83 1.12 0.94 1.14 1.46 2.10 -10.21%
  YoY % 32.53% -25.89% 19.15% -17.54% -21.92% -30.48% -
  Horiz. % 52.38% 39.52% 53.33% 44.76% 54.29% 69.52% 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 3.76 4.42 3.60 4.39 4.64 3.06 2.40 7.77%
  YoY % -14.93% 22.78% -18.00% -5.39% 51.63% 27.50% -
  Horiz. % 156.67% 184.17% 150.00% 182.92% 193.33% 127.50% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 17/08/18 24/08/17 23/08/16 20/08/15 20/08/14 26/08/13 -
Price 4.1800 4.4300 7.1500 6.2400 7.3100 3.9700 6.1700 -
P/RPS 9.71 5.70 9.32 9.88 12.12 8.36 6.13 7.96%
  YoY % 70.35% -38.84% -5.67% -18.48% 44.98% 36.38% -
  Horiz. % 158.40% 92.99% 152.04% 161.17% 197.72% 136.38% 100.00%
P/EPS 95.66 63.37 100.47 97.40 98.54 73.39 58.93 8.41%
  YoY % 50.95% -36.93% 3.15% -1.16% 34.27% 24.54% -
  Horiz. % 162.33% 107.53% 170.49% 165.28% 167.22% 124.54% 100.00%
EY 1.05 1.58 1.00 1.03 1.01 1.36 1.70 -7.71%
  YoY % -33.54% 58.00% -2.91% 1.98% -25.74% -20.00% -
  Horiz. % 61.76% 92.94% 58.82% 60.59% 59.41% 80.00% 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 3.94 2.32 4.04 4.00 5.22 3.28 2.97 4.82%
  YoY % 69.83% -42.57% 1.00% -23.37% 59.15% 10.44% -
  Horiz. % 132.66% 78.11% 136.03% 134.68% 175.76% 110.44% 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
 
 

281  304  569  1086 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.25+0.035 
 DNEX-WD 0.04+0.02 
 DGB 0.050.00 
 PDZ 0.17-0.02 
 VSOLAR 0.055-0.015 
 EDUSPEC 0.020.00 
 MQTECH 0.075-0.005 
 TAWIN 0.155+0.005 
 HUBLINE 0.08+0.005 
 FINTEC 0.100.00 

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