[KOSSAN] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 5.15%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 3,507,814 6,770,533 2,422,751 2,275,270 1,947,918 1,842,718 1,696,959 12.85%
PBT 1,154,616 3,978,550 378,417 287,284 225,128 209,415 265,753 27.72%
Tax -269,452 -974,730 -69,054 -54,962 -42,647 -36,237 -58,917 28.82%
NP 885,164 3,003,820 309,363 232,322 182,481 173,178 206,836 27.40%
-
NP to SH 882,972 2,997,898 306,038 228,266 182,136 170,701 202,646 27.78%
-
Tax Rate 23.34% 24.50% 18.25% 19.13% 18.94% 17.30% 22.17% -
Total Cost 2,622,650 3,766,713 2,113,388 2,042,948 1,765,437 1,669,540 1,490,123 9.87%
-
Net Worth 3,863,407 3,889,741 1,577,567 1,355,672 1,221,383 1,131,858 997,570 25.30%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 612,557 612,981 - - - 31,973 - -
Div Payout % 69.37% 20.45% - - - 18.73% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 3,863,407 3,889,741 1,577,567 1,355,672 1,221,383 1,131,858 997,570 25.30%
NOSH 2,557,872 2,557,872 1,278,936 1,278,936 639,468 639,468 639,468 25.97%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 25.23% 44.37% 12.77% 10.21% 9.37% 9.40% 12.19% -
ROE 22.85% 77.07% 19.40% 16.84% 14.91% 15.08% 20.31% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 137.47 265.27 189.43 177.90 304.62 288.16 265.37 -10.37%
EPS 34.60 117.46 23.93 17.85 28.48 26.69 31.69 1.47%
DPS 24.00 24.02 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.5141 1.524 1.2335 1.06 1.91 1.77 1.56 -0.49%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 137.14 264.69 94.72 88.95 76.15 72.04 66.34 12.86%
EPS 34.52 117.20 11.96 8.92 7.12 6.67 7.92 27.79%
DPS 23.95 23.96 0.00 0.00 0.00 1.25 0.00 -
NAPS 1.5104 1.5207 0.6168 0.53 0.4775 0.4425 0.39 25.30%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.32 3.22 8.51 3.99 8.44 6.37 6.85 -
P/RPS 0.96 1.21 4.49 2.24 2.77 2.21 2.58 -15.18%
P/EPS 3.81 2.74 35.56 22.36 29.63 23.86 21.62 -25.11%
EY 26.22 36.48 2.81 4.47 3.37 4.19 4.63 33.49%
DY 18.18 7.46 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 0.87 2.11 6.90 3.76 4.42 3.60 4.39 -23.63%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/07/22 27/07/21 25/08/20 22/08/19 17/08/18 24/08/17 23/08/16 -
Price 1.33 3.29 14.64 4.18 4.43 7.15 6.24 -
P/RPS 0.97 1.24 7.73 2.35 1.45 2.48 2.35 -13.70%
P/EPS 3.84 2.80 61.18 23.42 15.55 26.78 19.69 -23.83%
EY 26.02 35.70 1.63 4.27 6.43 3.73 5.08 31.27%
DY 18.05 7.30 0.00 0.00 0.00 0.70 0.00 -
P/NAPS 0.88 2.16 11.87 3.94 2.32 4.04 4.00 -22.29%

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