[KOSSAN] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 102.24%
YoY- 134.52%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,192,149 1,307,022 1,033,347 701,680 611,465 578,349 531,257 157.04%
PBT 1,373,540 764,868 436,393 160,836 82,534 72,279 62,768 680.88%
Tax -330,610 -221,044 -85,228 -28,484 -17,264 -10,702 -12,604 781.06%
NP 1,042,930 543,824 351,165 132,352 65,270 61,577 50,164 654.69%
-
NP to SH 1,041,823 542,487 348,741 131,057 64,803 61,003 49,175 664.23%
-
Tax Rate 24.07% 28.90% 19.53% 17.71% 20.92% 14.81% 20.08% -
Total Cost 1,149,219 763,198 682,182 569,328 546,195 516,772 481,093 78.60%
-
Net Worth 3,126,577 2,380,611 1,927,612 1,577,567 1,484,205 1,419,618 13,940 3579.37%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 306,702 - - - - - - -
Div Payout % 29.44% - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 3,126,577 2,380,611 1,927,612 1,577,567 1,484,205 1,419,618 13,940 3579.37%
NOSH 2,557,872 2,557,872 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 58.67%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 47.58% 41.61% 33.98% 18.86% 10.67% 10.65% 9.44% -
ROE 33.32% 22.79% 18.09% 8.31% 4.37% 4.30% 352.75% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 85.77 51.10 80.80 54.86 47.81 45.22 41.54 62.07%
EPS 40.76 21.21 27.27 10.25 5.07 4.77 3.84 382.29%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2233 0.9307 1.5072 1.2335 1.1605 1.11 0.0109 2220.01%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 85.70 51.10 40.40 27.43 23.91 22.61 20.77 157.03%
EPS 40.73 21.21 13.63 5.12 2.53 2.38 1.92 664.89%
DPS 11.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2223 0.9307 0.7536 0.6168 0.5803 0.555 0.0054 3601.89%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.26 4.50 13.68 8.51 5.13 4.16 4.28 -
P/RPS 3.80 8.81 16.93 15.51 10.73 9.20 10.30 -48.52%
P/EPS 8.00 21.22 50.17 83.05 101.24 87.21 111.31 -82.68%
EY 12.50 4.71 1.99 1.20 0.99 1.15 0.90 476.87%
DY 3.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 4.84 9.08 6.90 4.42 3.75 3.93 -22.89%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/04/21 17/02/21 09/11/20 25/08/20 21/05/20 21/02/20 21/11/19 -
Price 3.80 4.01 7.50 14.64 8.63 4.65 4.19 -
P/RPS 4.43 7.85 9.28 26.68 18.05 10.28 10.09 -42.20%
P/EPS 9.32 18.91 27.50 142.87 170.32 97.49 108.97 -80.55%
EY 10.73 5.29 3.64 0.70 0.59 1.03 0.92 413.52%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 4.31 4.98 11.87 7.44 4.19 3.84 -13.10%

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