Highlights

[KOSSAN] YoY TTM Result on 2017-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     6.83%    YoY -     0.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,232,630 2,032,635 1,917,859 1,669,255 1,557,736 1,265,738 1,300,962 9.41%
  YoY % 9.84% 5.98% 14.89% 7.16% 23.07% -2.71% -
  Horiz. % 171.61% 156.24% 147.42% 128.31% 119.74% 97.29% 100.00%
PBT 279,226 237,759 225,002 237,515 239,240 183,170 177,370 7.85%
  YoY % 17.44% 5.67% -5.27% -0.72% 30.61% 3.27% -
  Horiz. % 157.43% 134.05% 126.85% 133.91% 134.88% 103.27% 100.00%
Tax -51,848 -46,195 -40,514 -52,068 -49,741 -35,574 -41,955 3.59%
  YoY % -12.24% -14.02% 22.19% -4.68% -39.82% 15.21% -
  Horiz. % 123.58% 110.11% 96.57% 124.10% 118.56% 84.79% 100.00%
NP 227,378 191,564 184,488 185,447 189,499 147,596 135,415 9.02%
  YoY % 18.70% 3.84% -0.52% -2.14% 28.39% 9.00% -
  Horiz. % 167.91% 141.46% 136.24% 136.95% 139.94% 109.00% 100.00%
NP to SH 223,295 190,602 182,358 181,503 185,990 144,385 131,747 9.19%
  YoY % 17.15% 4.52% 0.47% -2.41% 28.82% 9.59% -
  Horiz. % 169.49% 144.67% 138.42% 137.77% 141.17% 109.59% 100.00%
Tax Rate 18.57 % 19.43 % 18.01 % 21.92 % 20.79 % 19.42 % 23.65 % -3.95%
  YoY % -4.43% 7.88% -17.84% 5.44% 7.05% -17.89% -
  Horiz. % 78.52% 82.16% 76.15% 92.68% 87.91% 82.11% 100.00%
Total Cost 2,005,252 1,841,071 1,733,371 1,483,808 1,368,237 1,118,142 1,165,547 9.46%
  YoY % 8.92% 6.21% 16.82% 8.45% 22.37% -4.07% -
  Horiz. % 172.04% 157.96% 148.72% 127.31% 117.39% 95.93% 100.00%
Net Worth 13,940 1,240,567 1,138,253 1,029,543 920,833 786,545 67,803,615 -75.69%
  YoY % -98.88% 8.99% 10.56% 11.81% 17.07% -98.84% -
  Horiz. % 0.02% 1.83% 1.68% 1.52% 1.36% 1.16% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 0 0 0 31,973 0 22,381 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 142.86% 0.00% 100.00% -
Div Payout % - % - % - % 17.62 % - % 15.50 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 113.68% 0.00% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 13,940 1,240,567 1,138,253 1,029,543 920,833 786,545 67,803,615 -75.69%
  YoY % -98.88% 8.99% 10.56% 11.81% 17.07% -98.84% -
  Horiz. % 0.02% 1.83% 1.68% 1.52% 1.36% 1.16% 100.00%
NOSH 1,278,936 1,278,936 639,468 639,468 639,468 639,468 319,828 25.97%
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 99.94% -
  Horiz. % 399.88% 399.88% 199.94% 199.94% 199.94% 199.94% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.18 % 9.42 % 9.62 % 11.11 % 12.17 % 11.66 % 10.41 % -0.37%
  YoY % 8.07% -2.08% -13.41% -8.71% 4.37% 12.01% -
  Horiz. % 97.79% 90.49% 92.41% 106.72% 116.91% 112.01% 100.00%
ROE 1,601.78 % 15.36 % 16.02 % 17.63 % 20.20 % 18.36 % 0.19 % 350.83%
  YoY % 10,328.26% -4.12% -9.13% -12.72% 10.02% 9,563.16% -
  Horiz. % 843,042.06% 8,084.21% 8,431.58% 9,278.95% 10,631.58% 9,663.16% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 174.57 158.93 299.91 261.04 243.60 197.94 406.77 -13.14%
  YoY % 9.84% -47.01% 14.89% 7.16% 23.07% -51.34% -
  Horiz. % 42.92% 39.07% 73.73% 64.17% 59.89% 48.66% 100.00%
EPS 17.46 14.90 28.52 28.38 29.09 22.58 41.19 -13.32%
  YoY % 17.18% -47.76% 0.49% -2.44% 28.83% -45.18% -
  Horiz. % 42.39% 36.17% 69.24% 68.90% 70.62% 54.82% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 3.50 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 142.86% 0.00% 100.00% -
NAPS 0.0109 0.9700 1.7800 1.6100 1.4400 1.2300 212.0000 -80.70%
  YoY % -98.88% -45.51% 10.56% 11.81% 17.07% -99.42% -
  Horiz. % 0.01% 0.46% 0.84% 0.76% 0.68% 0.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 174.57 158.93 149.96 130.52 121.80 98.97 101.72 9.41%
  YoY % 9.84% 5.98% 14.89% 7.16% 23.07% -2.70% -
  Horiz. % 171.62% 156.24% 147.42% 128.31% 119.74% 97.30% 100.00%
EPS 17.46 14.90 14.26 14.19 14.54 11.29 10.30 9.19%
  YoY % 17.18% 4.49% 0.49% -2.41% 28.79% 9.61% -
  Horiz. % 169.51% 144.66% 138.45% 137.77% 141.17% 109.61% 100.00%
DPS 0.00 0.00 0.00 2.50 0.00 1.75 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 142.86% 0.00% 100.00% -
NAPS 0.0109 0.9700 0.8900 0.8050 0.7200 0.6150 53.0156 -75.69%
  YoY % -98.88% 8.99% 10.56% 11.81% 17.07% -98.84% -
  Horiz. % 0.02% 1.83% 1.68% 1.52% 1.36% 1.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.2800 4.2900 6.9000 6.8800 7.7300 4.4300 6.8000 -
P/RPS 2.45 2.70 2.30 2.64 3.17 2.24 1.67 6.59%
  YoY % -9.26% 17.39% -12.88% -16.72% 41.52% 34.13% -
  Horiz. % 146.71% 161.68% 137.72% 158.08% 189.82% 134.13% 100.00%
P/EPS 24.51 28.79 24.20 24.24 26.58 19.62 16.51 6.80%
  YoY % -14.87% 18.97% -0.17% -8.80% 35.47% 18.84% -
  Horiz. % 148.46% 174.38% 146.58% 146.82% 160.99% 118.84% 100.00%
EY 4.08 3.47 4.13 4.13 3.76 5.10 6.06 -6.38%
  YoY % 17.58% -15.98% 0.00% 9.84% -26.27% -15.84% -
  Horiz. % 67.33% 57.26% 68.15% 68.15% 62.05% 84.16% 100.00%
DY 0.00 0.00 0.00 0.73 0.00 0.79 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 92.41% 0.00% 100.00% -
P/NAPS 392.66 4.42 3.88 4.27 5.37 3.60 0.03 385.11%
  YoY % 8,783.71% 13.92% -9.13% -20.48% 49.17% 11,900.00% -
  Horiz. % 1,308,866.75% 14,733.33% 12,933.33% 14,233.33% 17,900.00% 12,000.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 16/11/18 23/11/17 22/11/16 20/11/15 20/11/14 22/11/13 -
Price 4.1900 4.3000 8.1300 6.8900 8.9000 4.5400 3.2700 -
P/RPS 2.40 2.71 2.71 2.64 3.65 2.29 0.80 20.08%
  YoY % -11.44% 0.00% 2.65% -27.67% 59.39% 186.25% -
  Horiz. % 300.00% 338.75% 338.75% 330.00% 456.25% 286.25% 100.00%
P/EPS 24.00 28.85 28.51 24.27 30.60 20.11 7.94 20.23%
  YoY % -16.81% 1.19% 17.47% -20.69% 52.16% 153.27% -
  Horiz. % 302.27% 363.35% 359.07% 305.67% 385.39% 253.27% 100.00%
EY 4.17 3.47 3.51 4.12 3.27 4.97 12.60 -16.82%
  YoY % 20.17% -1.14% -14.81% 25.99% -34.21% -60.56% -
  Horiz. % 33.10% 27.54% 27.86% 32.70% 25.95% 39.44% 100.00%
DY 0.00 0.00 0.00 0.73 0.00 0.77 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 94.81% 0.00% 100.00% -
P/NAPS 384.40 4.43 4.57 4.28 6.18 3.69 0.02 417.17%
  YoY % 8,577.20% -3.06% 6.78% -30.74% 67.48% 18,350.00% -
  Horiz. % 1,922,000.00% 22,150.00% 22,850.00% 21,400.00% 30,900.00% 18,450.00% 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.
 


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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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