[KOSSAN] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
09-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 97.89%
YoY- 171.21%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,667,176 2,765,562 7,039,954 2,924,841 2,232,630 2,032,635 1,917,859 -2.30%
PBT 33,369 485,637 4,238,935 752,042 279,226 237,759 225,002 -27.23%
Tax -20,289 -104,774 -1,057,335 -141,678 -51,848 -46,195 -40,514 -10.88%
NP 13,080 380,863 3,181,600 610,364 227,378 191,564 184,488 -35.65%
-
NP to SH 10,928 378,029 3,177,360 605,604 223,295 190,602 182,358 -37.43%
-
Tax Rate 60.80% 21.57% 24.94% 18.84% 18.57% 19.43% 18.01% -
Total Cost 1,654,096 2,384,699 3,858,354 2,314,477 2,005,252 1,841,071 1,733,371 -0.77%
-
Net Worth 3,837,891 3,888,669 4,120,982 1,927,612 1,394,040 1,240,567 1,138,253 22.44%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 63,790 306,278 919,260 - - - - -
Div Payout % 583.73% 81.02% 28.93% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 3,837,891 3,888,669 4,120,982 1,927,612 1,394,040 1,240,567 1,138,253 22.44%
NOSH 2,557,872 2,557,872 2,557,872 1,278,936 1,278,936 1,278,936 639,468 25.97%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.78% 13.77% 45.19% 20.87% 10.18% 9.42% 9.62% -
ROE 0.28% 9.72% 77.10% 31.42% 16.02% 15.36% 16.02% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 65.34 108.38 275.83 228.69 174.57 158.93 299.91 -22.42%
EPS 0.43 14.82 124.49 47.35 17.46 14.90 28.52 -50.28%
DPS 2.50 12.00 36.00 0.00 0.00 0.00 0.00 -
NAPS 1.5041 1.524 1.6146 1.5072 1.09 0.97 1.78 -2.76%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 65.18 108.12 275.23 114.35 87.28 79.47 74.98 -2.30%
EPS 0.43 14.78 124.22 23.68 8.73 7.45 7.13 -37.36%
DPS 2.49 11.97 35.94 0.00 0.00 0.00 0.00 -
NAPS 1.5004 1.5203 1.6111 0.7536 0.545 0.485 0.445 22.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.32 1.08 2.31 13.68 4.28 4.29 6.90 -
P/RPS 2.02 1.00 0.84 5.98 2.45 2.70 2.30 -2.13%
P/EPS 308.21 7.29 1.86 28.89 24.51 28.79 24.20 52.78%
EY 0.32 13.72 53.89 3.46 4.08 3.47 4.13 -34.69%
DY 1.89 11.11 15.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.71 1.43 9.08 3.93 4.42 3.88 -21.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 02/11/22 21/10/21 09/11/20 21/11/19 16/11/18 23/11/17 -
Price 1.48 1.20 2.44 7.50 4.19 4.30 8.13 -
P/RPS 2.27 1.11 0.88 3.28 2.40 2.71 2.71 -2.90%
P/EPS 345.57 8.10 1.96 15.84 24.00 28.85 28.51 51.53%
EY 0.29 12.35 51.02 6.31 4.17 3.47 3.51 -33.99%
DY 1.69 10.00 14.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.79 1.51 4.98 3.84 4.43 4.57 -22.62%

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