[KOSSAN] YoY Annualized 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- -1.1%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,626,288 2,224,002 1,961,930 1,980,984 1,632,106 1,510,070 1,220,006 13.61%
PBT 486,740 290,120 215,876 224,826 232,788 238,360 183,892 17.59%
Tax -91,496 -57,756 -35,890 -38,640 -44,490 -49,504 -38,666 15.42%
NP 395,244 232,364 179,986 186,186 188,298 188,856 145,226 18.14%
-
NP to SH 391,720 229,214 179,986 184,090 184,548 185,780 142,850 18.29%
-
Tax Rate 18.80% 19.91% 16.63% 17.19% 19.11% 20.77% 21.03% -
Total Cost 2,231,044 1,991,638 1,781,944 1,794,798 1,443,808 1,321,214 1,074,780 12.93%
-
Net Worth 1,577,567 13,556 1,221,383 1,131,858 997,570 895,255 773,756 12.59%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,577,567 13,556 1,221,383 1,131,858 997,570 895,255 773,756 12.59%
NOSH 1,278,936 1,278,936 639,468 639,468 639,468 639,468 639,468 12.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 15.05% 10.45% 9.17% 9.40% 11.54% 12.51% 11.90% -
ROE 24.83% 1,690.78% 14.74% 16.26% 18.50% 20.75% 18.46% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 205.35 173.89 306.81 309.79 255.23 236.14 190.78 1.23%
EPS 30.62 17.92 27.50 28.78 28.86 29.06 22.34 5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2335 0.0106 1.91 1.77 1.56 1.40 1.21 0.32%
Adjusted Per Share Value based on latest NOSH - 639,468
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 102.67 86.95 76.70 77.45 63.81 59.04 47.70 13.61%
EPS 15.31 8.96 7.04 7.20 7.21 7.26 5.58 18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6168 0.0053 0.4775 0.4425 0.39 0.35 0.3025 12.59%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 8.51 3.99 8.44 6.37 6.85 6.50 3.70 -
P/RPS 4.14 2.29 2.75 2.06 2.68 2.75 1.94 13.45%
P/EPS 27.78 22.26 29.99 22.13 23.74 22.37 16.56 8.99%
EY 3.60 4.49 3.33 4.52 4.21 4.47 6.04 -8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 3.76 4.42 3.60 4.39 4.64 3.06 14.49%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 17/08/18 24/08/17 23/08/16 20/08/15 20/08/14 -
Price 14.64 4.18 4.43 7.15 6.24 7.31 3.97 -
P/RPS 7.13 2.40 1.44 2.31 2.44 3.10 2.08 22.76%
P/EPS 47.80 23.32 15.74 24.84 21.62 25.16 17.77 17.91%
EY 2.09 4.29 6.35 4.03 4.62 3.97 5.63 -15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.87 3.94 2.32 4.04 4.00 5.22 3.28 23.88%

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