[KOSSAN] YoY 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- -1.29%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
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 2,238,015 701,680 550,533 496,787 490,514 403,773 385,779 34.01%
PBT 1,403,749 160,836 69,980 54,904 56,084 50,741 60,174 68.95%
Tax -337,848 -28,484 -13,271 -10,201 -10,243 -8,903 -11,781 74.86%
NP 1,065,901 132,352 56,709 44,703 45,841 41,838 48,393 67.34%
-
NP to SH 1,064,847 131,057 55,883 44,703 45,510 40,968 47,440 67.87%
-
Tax Rate 24.07% 17.71% 18.96% 18.58% 18.26% 17.55% 19.58% -
Total Cost 1,172,114 569,328 493,824 452,084 444,673 361,935 337,386 23.04%
-
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 306,278 - - - - - - -
Div Payout % 28.76% - - - - - - -
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 47.63% 18.86% 10.30% 9.00% 9.35% 10.36% 12.54% -
ROE 27.38% 8.31% 412.22% 3.66% 4.02% 4.11% 5.30% -
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 87.69 54.86 43.05 77.69 76.71 63.14 60.33 6.42%
EPS 41.72 10.25 4.37 6.79 7.12 6.41 7.42 33.31%
DPS 12.00 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 87.50 27.43 21.52 19.42 19.18 15.79 15.08 34.01%
EPS 41.63 5.12 2.18 1.75 1.78 1.60 1.85 67.94%
DPS 11.97 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 3.67 15.51 9.27 10.86 8.30 10.85 10.77 -16.41%
P/EPS 7.72 83.05 91.31 120.73 89.51 106.92 87.62 -33.26%
EY 12.96 1.20 1.10 0.83 1.12 0.94 1.14 49.89%
DY 3.73 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 3.75 26.68 9.71 5.70 9.32 9.88 12.12 -17.74%
P/EPS 7.89 142.87 95.66 63.37 100.47 97.40 98.54 -34.32%
EY 12.68 0.70 1.05 1.58 1.00 1.03 1.01 52.39%
DY 3.65 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