[KOSSAN] QoQ Annualized Quarter 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- -2.42%
YoY- 27.35%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 2,445,860 2,221,607 2,191,009 2,224,002 2,245,872 2,144,235 2,073,149 11.64%
PBT 330,136 280,107 277,104 290,120 300,312 249,329 237,237 24.61%
Tax -69,056 -52,185 -55,309 -57,756 -62,424 -44,029 -44,882 33.24%
NP 261,080 227,922 221,794 232,364 237,888 205,300 192,354 22.56%
-
NP to SH 259,212 224,783 218,374 229,214 234,892 200,784 188,358 23.69%
-
Tax Rate 20.92% 18.63% 19.96% 19.91% 20.79% 17.66% 18.92% -
Total Cost 2,184,780 1,993,685 1,969,214 1,991,638 2,007,984 1,938,935 1,880,794 10.49%
-
Net Worth 1,484,205 1,419,618 13,940 13,556 1,317,304 1,291,725 1,240,567 12.68%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,484,205 1,419,618 13,940 13,556 1,317,304 1,291,725 1,240,567 12.68%
NOSH 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.67% 10.26% 10.12% 10.45% 10.59% 9.57% 9.28% -
ROE 17.46% 15.83% 1,566.49% 1,690.78% 17.83% 15.54% 15.18% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 191.24 173.71 171.32 173.89 175.60 167.66 162.10 11.64%
EPS 20.28 17.58 17.08 17.92 18.36 15.70 14.73 23.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1605 1.11 0.0109 0.0106 1.03 1.01 0.97 12.68%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 95.62 86.85 85.66 86.95 87.80 83.83 81.05 11.64%
EPS 10.13 8.79 8.54 8.96 9.18 7.85 7.36 23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5803 0.555 0.0054 0.0053 0.515 0.505 0.485 12.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 5.13 4.16 4.28 3.99 3.52 4.34 4.29 -
P/RPS 2.68 2.39 2.50 2.29 2.00 2.59 2.65 0.75%
P/EPS 25.31 23.67 25.07 22.26 19.17 27.64 29.13 -8.93%
EY 3.95 4.22 3.99 4.49 5.22 3.62 3.43 9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.42 3.75 3.93 3.76 3.42 4.30 4.42 0.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 21/05/20 21/02/20 21/11/19 22/08/19 24/05/19 19/02/19 16/11/18 -
Price 8.63 4.65 4.19 4.18 3.82 4.00 4.30 -
P/RPS 4.51 2.68 2.45 2.40 2.18 2.39 2.65 42.49%
P/EPS 42.58 26.46 24.54 23.32 20.80 25.48 29.20 28.56%
EY 2.35 3.78 4.08 4.29 4.81 3.92 3.43 -22.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.44 4.19 3.84 3.94 3.71 3.96 4.43 41.24%

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