[KOSSAN] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 55.56%
YoY- 789.28%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,302,768 2,238,015 2,192,149 1,307,022 1,033,347 701,680 611,465 65.49%
PBT 696,778 1,403,749 1,373,540 764,868 436,393 160,836 82,534 314.07%
Tax -167,833 -337,848 -330,610 -221,044 -85,228 -28,484 -17,264 354.87%
NP 528,945 1,065,901 1,042,930 543,824 351,165 132,352 65,270 302.94%
-
NP to SH 528,203 1,064,847 1,041,823 542,487 348,741 131,057 64,803 304.49%
-
Tax Rate 24.09% 24.07% 24.07% 28.90% 19.53% 17.71% 20.92% -
Total Cost 773,823 1,172,114 1,149,219 763,198 682,182 569,328 546,195 26.11%
-
Net Worth 4,120,982 3,889,741 3,126,577 2,380,611 1,927,612 1,577,567 1,484,205 97.42%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 306,278 306,278 306,702 - - - - -
Div Payout % 57.99% 28.76% 29.44% - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 4,120,982 3,889,741 3,126,577 2,380,611 1,927,612 1,577,567 1,484,205 97.42%
NOSH 2,557,872 2,557,872 2,557,872 2,557,872 1,278,936 1,278,936 1,278,936 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 40.60% 47.63% 47.58% 41.61% 33.98% 18.86% 10.67% -
ROE 12.82% 27.38% 33.32% 22.79% 18.09% 8.31% 4.37% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.04 87.69 85.77 51.10 80.80 54.86 47.81 4.45%
EPS 20.69 41.72 40.76 21.21 27.27 10.25 5.07 155.15%
DPS 12.00 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.6146 1.524 1.2233 0.9307 1.5072 1.2335 1.1605 24.60%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.93 87.50 85.70 51.10 40.40 27.43 23.91 65.47%
EPS 20.65 41.63 40.73 21.21 13.63 5.12 2.53 304.86%
DPS 11.97 11.97 11.99 0.00 0.00 0.00 0.00 -
NAPS 1.6111 1.5207 1.2223 0.9307 0.7536 0.6168 0.5803 97.41%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.31 3.22 3.26 4.50 13.68 8.51 5.13 -
P/RPS 4.53 3.67 3.80 8.81 16.93 15.51 10.73 -43.69%
P/EPS 11.16 7.72 8.00 21.22 50.17 83.05 101.24 -76.97%
EY 8.96 12.96 12.50 4.71 1.99 1.20 0.99 333.71%
DY 5.19 3.73 3.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.11 2.66 4.84 9.08 6.90 4.42 -52.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 21/10/21 27/07/21 20/04/21 17/02/21 09/11/20 25/08/20 21/05/20 -
Price 2.44 3.29 3.80 4.01 7.50 14.64 8.63 -
P/RPS 4.78 3.75 4.43 7.85 9.28 26.68 18.05 -58.72%
P/EPS 11.79 7.89 9.32 18.91 27.50 142.87 170.32 -83.11%
EY 8.48 12.68 10.73 5.29 3.64 0.70 0.59 490.18%
DY 4.92 3.65 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.16 3.11 4.31 4.98 11.87 7.44 -65.43%

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