[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 34.75%
YoY- 7.9%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,554,862 980,965 484,178 1,957,445 1,479,672 990,492 499,978 112.90%
PBT 177,928 107,938 53,032 229,606 170,608 112,413 56,330 115.12%
Tax -33,662 -17,945 -7,743 -44,023 -31,490 -19,320 -9,078 139.37%
NP 144,266 89,993 45,289 185,583 139,118 93,093 47,252 110.31%
-
NP to SH 141,269 89,993 45,289 185,583 137,724 92,045 46,535 109.51%
-
Tax Rate 18.92% 16.63% 14.60% 19.17% 18.46% 17.19% 16.12% -
Total Cost 1,410,596 890,972 438,889 1,771,862 1,340,554 897,399 452,726 113.17%
-
Net Worth 1,240,567 1,221,383 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 9.19%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,240,567 1,221,383 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 9.19%
NOSH 1,278,936 639,468 639,468 639,468 639,468 639,468 639,468 58.67%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.28% 9.17% 9.35% 9.48% 9.40% 9.40% 9.45% -
ROE 11.39% 7.37% 3.85% 16.12% 12.10% 8.13% 4.28% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 121.57 153.40 75.72 306.11 231.39 154.89 78.19 34.17%
EPS 11.05 13.75 6.96 28.77 21.54 14.39 7.28 32.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.91 1.84 1.80 1.78 1.77 1.70 -31.18%
Adjusted Per Share Value based on latest NOSH - 639,468
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.79 38.35 18.93 76.53 57.85 38.72 19.55 112.89%
EPS 5.52 3.52 1.77 7.26 5.38 3.60 1.82 109.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.485 0.4775 0.46 0.45 0.445 0.4425 0.425 9.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.29 8.44 7.70 8.11 6.90 6.37 6.23 -
P/RPS 3.53 5.50 10.17 2.65 2.98 4.11 7.97 -41.86%
P/EPS 38.84 59.97 108.72 27.94 32.04 44.25 85.61 -40.92%
EY 2.57 1.67 0.92 3.58 3.12 2.26 1.17 68.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.42 4.42 4.18 4.51 3.88 3.60 3.66 13.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 17/08/18 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 -
Price 4.30 4.43 7.07 8.70 8.13 7.15 6.51 -
P/RPS 3.54 2.89 9.34 2.84 3.51 4.62 8.33 -43.44%
P/EPS 38.93 31.48 99.83 29.98 37.75 49.67 89.46 -42.54%
EY 2.57 3.18 1.00 3.34 2.65 2.01 1.12 73.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 2.32 3.84 4.83 4.57 4.04 3.83 10.17%

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