[KOSSAN] QoQ Quarter Result on 30-Jun-2017 [#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- -2.2%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 484,178 477,773 489,180 490,514 499,978 438,187 414,039 11.00%
PBT 53,032 58,997 58,195 56,084 56,330 54,393 42,608 15.72%
Tax -7,743 -12,533 -12,170 -10,243 -9,078 -9,023 -7,893 -1.27%
NP 45,289 46,464 46,025 45,841 47,252 45,370 34,715 19.41%
-
NP to SH 45,289 46,464 45,680 45,510 46,535 44,633 34,023 21.02%
-
Tax Rate 14.60% 21.24% 20.91% 18.26% 16.12% 16.59% 18.52% -
Total Cost 438,889 431,309 443,155 444,673 452,726 392,817 379,324 10.22%
-
Net Worth 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 1,074,306 1,029,543 9.31%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - 31,973 -
Div Payout % - - - - - - 93.98% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 1,074,306 1,029,543 9.31%
NOSH 639,468 639,468 639,468 639,468 639,468 639,468 639,468 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.35% 9.73% 9.41% 9.35% 9.45% 10.35% 8.38% -
ROE 3.85% 4.04% 4.01% 4.02% 4.28% 4.15% 3.30% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 75.72 74.71 76.50 76.71 78.19 68.52 64.75 11.00%
EPS 6.96 7.18 7.14 7.12 7.28 6.98 5.32 19.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.84 1.80 1.78 1.77 1.70 1.68 1.61 9.31%
Adjusted Per Share Value based on latest NOSH - 639,468
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.93 18.68 19.12 19.18 19.55 17.13 16.19 10.99%
EPS 1.77 1.82 1.79 1.78 1.82 1.74 1.33 21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.46 0.45 0.445 0.4425 0.425 0.42 0.4025 9.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 7.70 8.11 6.90 6.37 6.23 6.59 6.88 -
P/RPS 10.17 10.85 9.02 8.30 7.97 9.62 10.63 -2.90%
P/EPS 108.72 111.62 96.59 89.51 85.61 94.42 129.31 -10.92%
EY 0.92 0.90 1.04 1.12 1.17 1.06 0.77 12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 4.18 4.51 3.88 3.60 3.66 3.92 4.27 -1.41%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 -
Price 7.07 8.70 8.13 7.15 6.51 6.48 6.89 -
P/RPS 9.34 11.64 10.63 9.32 8.33 9.46 10.64 -8.32%
P/EPS 99.83 119.74 113.81 100.47 89.46 92.84 129.50 -15.93%
EY 1.00 0.84 0.88 1.00 1.12 1.08 0.77 19.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 3.84 4.83 4.57 4.04 3.83 3.86 4.28 -6.98%

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