[KOSSAN] QoQ Quarter Result on 30-Sep-2018 [#3]

Announcement Date
16-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 21.12%
YoY- 18.53%
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 550,533 561,468 589,372 573,897 496,787 484,178 477,773 9.93%
PBT 69,980 75,078 71,400 70,826 54,904 53,032 58,997 12.08%
Tax -13,271 -15,606 -10,367 -15,718 -10,201 -7,743 -12,533 3.89%
NP 56,709 59,472 61,033 55,108 44,703 45,289 46,464 14.24%
-
NP to SH 55,883 58,723 59,514 54,146 44,703 45,289 46,464 13.13%
-
Tax Rate 18.96% 20.79% 14.52% 22.19% 18.58% 14.60% 21.24% -
Total Cost 493,824 501,996 528,339 518,789 452,084 438,889 431,309 9.47%
-
Net Worth 13,556 1,317,304 1,291,725 1,240,567 1,221,383 1,176,621 1,151,042 -94.86%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 13,556 1,317,304 1,291,725 1,240,567 1,221,383 1,176,621 1,151,042 -94.86%
NOSH 1,278,936 1,278,936 1,278,936 1,278,936 639,468 639,468 639,468 58.94%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.30% 10.59% 10.36% 9.60% 9.00% 9.35% 9.73% -
ROE 412.22% 4.46% 4.61% 4.36% 3.66% 3.85% 4.04% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 43.05 43.90 46.08 44.87 77.69 75.72 74.71 -30.82%
EPS 4.37 4.59 4.65 4.23 6.79 6.96 7.18 -28.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 1.03 1.01 0.97 1.91 1.84 1.80 -96.76%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.52 21.95 23.04 22.44 19.42 18.93 18.68 9.92%
EPS 2.18 2.30 2.33 2.12 1.75 1.77 1.82 12.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.515 0.505 0.485 0.4775 0.46 0.45 -94.86%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.99 3.52 4.34 4.29 8.44 7.70 8.11 -
P/RPS 9.27 8.02 9.42 9.56 10.86 10.17 10.85 -9.98%
P/EPS 91.31 76.66 93.27 101.33 120.73 108.72 111.62 -12.56%
EY 1.10 1.30 1.07 0.99 0.83 0.92 0.90 14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.42 4.30 4.42 4.42 4.18 4.51 -11.44%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 24/05/19 19/02/19 16/11/18 17/08/18 24/05/18 22/02/18 -
Price 4.18 3.82 4.00 4.30 4.43 7.07 8.70 -
P/RPS 9.71 8.70 8.68 9.58 5.70 9.34 11.64 -11.41%
P/EPS 95.66 83.20 85.96 101.57 63.37 99.83 119.74 -13.93%
EY 1.05 1.20 1.16 0.98 1.58 1.00 0.84 16.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 3.71 3.96 4.43 2.32 3.84 4.83 -12.72%

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