[KOSSAN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.65%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 8,860,328 2,626,288 2,224,002 1,961,930 1,980,984 1,632,106 1,510,070 34.26%
PBT 5,554,578 486,740 290,120 215,876 224,826 232,788 238,360 68.92%
Tax -1,336,916 -91,496 -57,756 -35,890 -38,640 -44,490 -49,504 73.12%
NP 4,217,662 395,244 232,364 179,986 186,186 188,298 188,856 67.73%
-
NP to SH 4,213,340 391,720 229,214 179,986 184,090 184,548 185,780 68.16%
-
Tax Rate 24.07% 18.80% 19.91% 16.63% 17.19% 19.11% 20.77% -
Total Cost 4,642,666 2,231,044 1,991,638 1,781,944 1,794,798 1,443,808 1,321,214 23.27%
-
Net Worth 3,889,741 1,577,567 13,556 1,221,383 1,131,858 997,570 895,255 27.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1,225,115 - - - - - - -
Div Payout % 29.08% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,889,741 1,577,567 13,556 1,221,383 1,131,858 997,570 895,255 27.71%
NOSH 2,557,872 1,278,936 1,278,936 639,468 639,468 639,468 639,468 25.96%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 47.60% 15.05% 10.45% 9.17% 9.40% 11.54% 12.51% -
ROE 108.32% 24.83% 1,690.78% 14.74% 16.26% 18.50% 20.75% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 347.15 205.35 173.89 306.81 309.79 255.23 236.14 6.62%
EPS 165.08 30.62 17.92 27.50 28.78 28.86 29.06 33.54%
DPS 48.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.524 1.2335 0.0106 1.91 1.77 1.56 1.40 1.42%
Adjusted Per Share Value based on latest NOSH - 639,468
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 346.39 102.67 86.95 76.70 77.45 63.81 59.04 34.26%
EPS 164.72 15.31 8.96 7.04 7.20 7.21 7.26 68.17%
DPS 47.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5207 0.6168 0.0053 0.4775 0.4425 0.39 0.35 27.71%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.22 8.51 3.99 8.44 6.37 6.85 6.50 -
P/RPS 0.93 4.14 2.29 2.75 2.06 2.68 2.75 -16.51%
P/EPS 1.95 27.78 22.26 29.99 22.13 23.74 22.37 -33.38%
EY 51.27 3.60 4.49 3.33 4.52 4.21 4.47 50.11%
DY 14.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 6.90 3.76 4.42 3.60 4.39 4.64 -12.29%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/07/21 25/08/20 22/08/19 17/08/18 24/08/17 23/08/16 20/08/15 -
Price 3.29 14.64 4.18 4.43 7.15 6.24 7.31 -
P/RPS 0.95 7.13 2.40 1.44 2.31 2.44 3.10 -17.87%
P/EPS 1.99 47.80 23.32 15.74 24.84 21.62 25.16 -34.45%
EY 50.18 2.09 4.29 6.35 4.03 4.62 3.97 52.56%
DY 14.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 11.87 3.94 2.32 4.04 4.00 5.22 -13.66%

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