[KOSSAN] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.37%
YoY- 34.26%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,033,347 531,257 573,897 489,180 414,039 441,743 328,352 21.03%
PBT 436,393 62,768 70,826 58,195 42,608 70,846 45,260 45.84%
Tax -85,228 -12,604 -15,718 -12,170 -7,893 -14,742 -9,821 43.30%
NP 351,165 50,164 55,108 46,025 34,715 56,104 35,439 46.50%
-
NP to SH 348,741 49,175 54,146 45,680 34,023 55,166 34,403 47.06%
-
Tax Rate 19.53% 20.08% 22.19% 20.91% 18.52% 20.81% 21.70% -
Total Cost 682,182 481,093 518,789 443,155 379,324 385,639 292,913 15.11%
-
Net Worth 1,927,612 13,940 1,240,567 1,138,253 1,029,543 920,833 786,545 16.09%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - 31,973 - 22,381 -
Div Payout % - - - - 93.98% - 65.06% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,927,612 13,940 1,240,567 1,138,253 1,029,543 920,833 786,545 16.09%
NOSH 1,278,936 1,278,936 1,278,936 639,468 639,468 639,468 639,468 12.23%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 33.98% 9.44% 9.60% 9.41% 8.38% 12.70% 10.79% -
ROE 18.09% 352.75% 4.36% 4.01% 3.30% 5.99% 4.37% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 80.80 41.54 44.87 76.50 64.75 69.08 51.35 7.84%
EPS 27.27 3.84 4.23 7.14 5.32 8.63 5.38 31.03%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 3.50 -
NAPS 1.5072 0.0109 0.97 1.78 1.61 1.44 1.23 3.44%
Adjusted Per Share Value based on latest NOSH - 639,468
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 40.40 20.77 22.44 19.12 16.19 17.27 12.84 21.03%
EPS 13.63 1.92 2.12 1.79 1.33 2.16 1.34 47.14%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.87 -
NAPS 0.7536 0.0054 0.485 0.445 0.4025 0.36 0.3075 16.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 13.68 4.28 4.29 6.90 6.88 7.73 4.43 -
P/RPS 16.93 10.30 9.56 9.02 10.63 11.19 8.63 11.87%
P/EPS 50.17 111.31 101.33 96.59 129.31 89.60 82.34 -7.91%
EY 1.99 0.90 0.99 1.04 0.77 1.12 1.21 8.63%
DY 0.00 0.00 0.00 0.00 0.73 0.00 0.79 -
P/NAPS 9.08 3.93 4.42 3.88 4.27 5.37 3.60 16.65%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 09/11/20 21/11/19 16/11/18 23/11/17 22/11/16 20/11/15 20/11/14 -
Price 7.50 4.19 4.30 8.13 6.89 8.90 4.54 -
P/RPS 9.28 10.09 9.58 10.63 10.64 12.88 8.84 0.81%
P/EPS 27.50 108.97 101.57 113.81 129.50 103.17 84.39 -17.03%
EY 3.64 0.92 0.98 0.88 0.77 0.97 1.19 20.46%
DY 0.00 0.00 0.00 0.00 0.73 0.00 0.77 -
P/NAPS 4.98 3.84 4.43 4.57 4.28 6.18 3.69 5.11%

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