[KOSSAN] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 42.91%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,313,144 611,465 2,221,607 1,643,257 1,112,001 561,468 2,144,235 -27.90%
PBT 243,370 82,534 280,107 207,828 145,060 75,078 249,329 -1.60%
Tax -45,748 -17,264 -52,185 -41,482 -28,878 -15,606 -44,029 2.58%
NP 197,622 65,270 227,922 166,346 116,182 59,472 205,300 -2.51%
-
NP to SH 195,860 64,803 224,783 163,781 114,607 58,723 200,784 -1.64%
-
Tax Rate 18.80% 20.92% 18.63% 19.96% 19.91% 20.79% 17.66% -
Total Cost 1,115,522 546,195 1,993,685 1,476,911 995,819 501,996 1,938,935 -30.84%
-
Net Worth 1,577,567 1,484,205 1,419,618 13,940 13,556 1,317,304 1,291,725 14.26%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,577,567 1,484,205 1,419,618 13,940 13,556 1,317,304 1,291,725 14.26%
NOSH 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.05% 10.67% 10.26% 10.12% 10.45% 10.59% 9.57% -
ROE 12.42% 4.37% 15.83% 1,174.87% 845.39% 4.46% 15.54% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 102.67 47.81 173.71 128.49 86.95 43.90 167.66 -27.90%
EPS 15.31 5.07 17.58 12.81 8.96 4.59 15.70 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2335 1.1605 1.11 0.0109 0.0106 1.03 1.01 14.26%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 51.34 23.91 86.85 64.24 43.47 21.95 83.83 -27.90%
EPS 7.66 2.53 8.79 6.40 4.48 2.30 7.85 -1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6168 0.5803 0.555 0.0054 0.0053 0.515 0.505 14.27%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 8.51 5.13 4.16 4.28 3.99 3.52 4.34 -
P/RPS 8.29 10.73 2.39 3.33 4.59 8.02 2.59 117.34%
P/EPS 55.57 101.24 23.67 33.42 44.53 76.66 27.64 59.36%
EY 1.80 0.99 4.22 2.99 2.25 1.30 3.62 -37.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 4.42 3.75 3.93 3.76 3.42 4.30 37.10%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 21/05/20 21/02/20 21/11/19 22/08/19 24/05/19 19/02/19 -
Price 14.64 8.63 4.65 4.19 4.18 3.82 4.00 -
P/RPS 14.26 18.05 2.68 3.26 4.81 8.70 2.39 229.32%
P/EPS 95.60 170.32 26.46 32.72 46.65 83.20 25.48 141.65%
EY 1.05 0.59 3.78 3.06 2.14 1.20 3.92 -58.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.87 7.44 4.19 3.84 3.94 3.71 3.96 108.03%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment