Highlights

[KOSSAN] YoY TTM Result on 2015-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     9.29%    YoY -     41.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,144,234 1,957,445 1,668,279 1,635,941 1,299,313 1,309,770 1,235,492 9.62%
  YoY % 9.54% 17.33% 1.98% 25.91% -0.80% 6.01% -
  Horiz. % 173.55% 158.43% 135.03% 132.41% 105.17% 106.01% 100.00%
PBT 250,162 229,606 213,394 268,540 186,421 182,217 140,859 10.04%
  YoY % 8.95% 7.60% -20.54% 44.05% 2.31% 29.36% -
  Horiz. % 177.60% 163.00% 151.49% 190.64% 132.35% 129.36% 100.00%
Tax -44,029 -44,024 -39,160 -61,425 -39,401 -37,865 -33,707 4.55%
  YoY % -0.01% -12.42% 36.25% -55.90% -4.06% -12.34% -
  Horiz. % 130.62% 130.61% 116.18% 182.23% 116.89% 112.34% 100.00%
NP 206,133 185,582 174,234 207,115 147,020 144,352 107,152 11.52%
  YoY % 11.07% 6.51% -15.88% 40.88% 1.85% 34.72% -
  Horiz. % 192.37% 173.20% 162.60% 193.29% 137.21% 134.72% 100.00%
NP to SH 203,652 184,189 171,667 203,262 143,763 140,647 104,452 11.77%
  YoY % 10.57% 7.29% -15.54% 41.39% 2.22% 34.65% -
  Horiz. % 194.97% 176.34% 164.35% 194.60% 137.64% 134.65% 100.00%
Tax Rate 17.60 % 19.17 % 18.35 % 22.87 % 21.14 % 20.78 % 23.93 % -4.99%
  YoY % -8.19% 4.47% -19.76% 8.18% 1.73% -13.16% -
  Horiz. % 73.55% 80.11% 76.68% 95.57% 88.34% 86.84% 100.00%
Total Cost 1,938,101 1,771,863 1,494,045 1,428,826 1,152,293 1,165,418 1,128,340 9.43%
  YoY % 9.38% 18.60% 4.56% 24.00% -1.13% 3.29% -
  Horiz. % 171.77% 157.03% 132.41% 126.63% 102.12% 103.29% 100.00%
Net Worth 1,291,725 1,151,042 104,233,284 978,386 799,335 70,341,480 610,376 13.30%
  YoY % 12.22% -98.90% 10,553.59% 22.40% -98.86% 11,424.27% -
  Horiz. % 211.63% 188.58% 17,076.88% 160.29% 130.96% 11,524.27% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 0 0 0 0 22,381 0 159 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 14,001.31% 0.00% 100.00%
Div Payout % - % - % - % - % 15.57 % - % 0.15 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 10,380.00% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,291,725 1,151,042 104,233,284 978,386 799,335 70,341,480 610,376 13.30%
  YoY % 12.22% -98.90% 10,553.59% 22.40% -98.86% 11,424.27% -
  Horiz. % 211.63% 188.58% 17,076.88% 160.29% 130.96% 11,524.27% 100.00%
NOSH 1,278,936 639,468 639,468 639,468 639,468 639,468 319,568 25.99%
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 100.10% -
  Horiz. % 400.21% 200.10% 200.10% 200.10% 200.10% 200.10% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.61 % 9.48 % 10.44 % 12.66 % 11.32 % 11.02 % 8.67 % 1.73%
  YoY % 1.37% -9.20% -17.54% 11.84% 2.72% 27.10% -
  Horiz. % 110.84% 109.34% 120.42% 146.02% 130.57% 127.10% 100.00%
ROE 15.77 % 16.00 % 0.16 % 20.78 % 17.99 % 0.20 % 17.11 % -1.35%
  YoY % -1.44% 9,900.00% -99.23% 15.51% 8,895.00% -98.83% -
  Horiz. % 92.17% 93.51% 0.94% 121.45% 105.14% 1.17% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 167.66 306.11 260.89 255.83 203.19 204.82 386.61 -12.99%
  YoY % -45.23% 17.33% 1.98% 25.91% -0.80% -47.02% -
  Horiz. % 43.37% 79.18% 67.48% 66.17% 52.56% 52.98% 100.00%
EPS 15.92 28.80 26.85 31.79 22.48 21.99 32.69 -11.30%
  YoY % -44.72% 7.26% -15.54% 41.41% 2.23% -32.73% -
  Horiz. % 48.70% 88.10% 82.14% 97.25% 68.77% 67.27% 100.00%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 7,000.00% 0.00% 100.00%
NAPS 1.0100 1.8000 163.0000 1.5300 1.2500 110.0000 1.9100 -10.07%
  YoY % -43.89% -98.90% 10,553.59% 22.40% -98.86% 5,659.16% -
  Horiz. % 52.88% 94.24% 8,534.03% 80.10% 65.45% 5,759.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 83.83 76.53 65.22 63.96 50.80 51.21 48.30 9.62%
  YoY % 9.54% 17.34% 1.97% 25.91% -0.80% 6.02% -
  Horiz. % 173.56% 158.45% 135.03% 132.42% 105.18% 106.02% 100.00%
EPS 7.96 7.20 6.71 7.95 5.62 5.50 4.08 11.78%
  YoY % 10.56% 7.30% -15.60% 41.46% 2.18% 34.80% -
  Horiz. % 195.10% 176.47% 164.46% 194.85% 137.75% 134.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.87 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 8,700.00% 0.00% 100.00%
NAPS 0.5050 0.4500 40.7500 0.3825 0.3125 27.5000 0.2386 13.30%
  YoY % 12.22% -98.90% 10,553.59% 22.40% -98.86% 11,425.57% -
  Horiz. % 211.65% 188.60% 17,078.79% 160.31% 130.97% 11,525.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.3400 8.1100 6.5900 9.3000 4.4700 4.3200 3.3600 -
P/RPS 2.59 2.65 2.53 3.64 2.20 2.11 0.87 19.93%
  YoY % -2.26% 4.74% -30.49% 65.45% 4.27% 142.53% -
  Horiz. % 297.70% 304.60% 290.80% 418.39% 252.87% 242.53% 100.00%
P/EPS 27.26 28.16 24.55 29.26 19.88 19.64 10.28 17.64%
  YoY % -3.20% 14.70% -16.10% 47.18% 1.22% 91.05% -
  Horiz. % 265.18% 273.93% 238.81% 284.63% 193.39% 191.05% 100.00%
EY 3.67 3.55 4.07 3.42 5.03 5.09 9.73 -14.99%
  YoY % 3.38% -12.78% 19.01% -32.01% -1.18% -47.69% -
  Horiz. % 37.72% 36.49% 41.83% 35.15% 51.70% 52.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.78 0.00 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 7,800.00% 0.00% 100.00%
P/NAPS 4.30 4.51 0.04 6.08 3.58 0.04 1.76 16.05%
  YoY % -4.66% 11,175.00% -99.34% 69.83% 8,850.00% -97.73% -
  Horiz. % 244.32% 256.25% 2.27% 345.45% 203.41% 2.27% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/02/19 22/02/18 23/02/17 23/02/16 25/02/15 26/02/14 25/02/13 -
Price 4.0000 8.7000 6.4800 6.7500 5.5000 4.5600 3.2800 -
P/RPS 2.39 2.84 2.48 2.64 2.71 2.23 0.85 18.79%
  YoY % -15.85% 14.52% -6.06% -2.58% 21.52% 162.35% -
  Horiz. % 281.18% 334.12% 291.76% 310.59% 318.82% 262.35% 100.00%
P/EPS 25.12 30.20 24.14 21.24 24.46 20.73 10.04 16.51%
  YoY % -16.82% 25.10% 13.65% -13.16% 17.99% 106.47% -
  Horiz. % 250.20% 300.80% 240.44% 211.55% 243.63% 206.47% 100.00%
EY 3.98 3.31 4.14 4.71 4.09 4.82 9.97 -14.19%
  YoY % 20.24% -20.05% -12.10% 15.16% -15.15% -51.65% -
  Horiz. % 39.92% 33.20% 41.52% 47.24% 41.02% 48.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.64 0.00 0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 3,200.00% 0.00% 100.00%
P/NAPS 3.96 4.83 0.04 4.41 4.40 0.04 1.72 14.90%
  YoY % -18.01% 11,975.00% -99.09% 0.23% 10,900.00% -97.67% -
  Horiz. % 230.23% 280.81% 2.33% 256.40% 255.81% 2.33% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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!
PARTNERS & BROKERS