[KOSSAN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 6.6%
YoY- 8.19%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,191,009 2,224,002 2,245,872 2,144,235 2,073,149 1,961,930 1,936,712 8.56%
PBT 277,104 290,120 300,312 249,329 237,237 215,876 212,128 19.47%
Tax -55,309 -57,756 -62,424 -44,029 -44,882 -35,890 -30,972 47.14%
NP 221,794 232,364 237,888 205,300 192,354 179,986 181,156 14.43%
-
NP to SH 218,374 229,214 234,892 200,784 188,358 179,986 181,156 13.25%
-
Tax Rate 19.96% 19.91% 20.79% 17.66% 18.92% 16.63% 14.60% -
Total Cost 1,969,214 1,991,638 2,007,984 1,938,935 1,880,794 1,781,944 1,755,556 7.94%
-
Net Worth 13,940 13,556 1,317,304 1,291,725 1,240,567 1,221,383 1,176,621 -94.78%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 13,940 13,556 1,317,304 1,291,725 1,240,567 1,221,383 1,176,621 -94.78%
NOSH 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 639,468 639,468 58.67%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.12% 10.45% 10.59% 9.57% 9.28% 9.17% 9.35% -
ROE 1,566.49% 1,690.78% 17.83% 15.54% 15.18% 14.74% 15.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 171.32 173.89 175.60 167.66 162.10 306.81 302.86 -31.57%
EPS 17.08 17.92 18.36 15.70 14.73 27.50 27.84 -27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 0.0106 1.03 1.01 0.97 1.91 1.84 -96.71%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 85.66 86.95 87.80 83.83 81.05 76.70 75.72 8.56%
EPS 8.54 8.96 9.18 7.85 7.36 7.04 7.08 13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0053 0.515 0.505 0.485 0.4775 0.46 -94.82%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.28 3.99 3.52 4.34 4.29 8.44 7.70 -
P/RPS 2.50 2.29 2.00 2.59 2.65 2.75 2.54 -1.05%
P/EPS 25.07 22.26 19.17 27.64 29.13 29.99 27.18 -5.24%
EY 3.99 4.49 5.22 3.62 3.43 3.33 3.68 5.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 3.76 3.42 4.30 4.42 4.42 4.18 -4.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 24/05/19 19/02/19 16/11/18 17/08/18 24/05/18 -
Price 4.19 4.18 3.82 4.00 4.30 4.43 7.07 -
P/RPS 2.45 2.40 2.18 2.39 2.65 1.44 2.33 3.40%
P/EPS 24.54 23.32 20.80 25.48 29.20 15.74 24.96 -1.12%
EY 4.08 4.29 4.81 3.92 3.43 6.35 4.01 1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.94 3.71 3.96 4.43 2.32 3.84 0.00%

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