[KOSSAN] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
16-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -26.29%
YoY- -94.51%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,580,973 1,564,502 1,578,832 2,316,228 2,446,377 2,560,980 2,762,528 -31.04%
PBT 43,217 -33,088 -76,296 212,889 282,578 368,268 479,356 -79.86%
Tax -22,466 -19,374 -18,004 -53,581 -66,856 -93,974 -116,748 -66.63%
NP 20,750 -52,462 -94,300 159,308 215,722 274,294 362,608 -85.12%
-
NP to SH 17,888 -55,106 -97,016 156,619 212,474 272,190 360,412 -86.46%
-
Tax Rate 51.98% - - 25.17% 23.66% 25.52% 24.36% -
Total Cost 1,560,222 1,616,964 1,673,132 2,156,920 2,230,654 2,286,686 2,399,920 -24.93%
-
Net Worth 3,837,891 3,797,831 3,796,555 3,883,565 3,888,669 3,863,407 4,122,142 -4.64%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 63,790 - - - -
Div Payout % - - - 40.73% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 3,837,891 3,797,831 3,796,555 3,883,565 3,888,669 3,863,407 4,122,142 -4.64%
NOSH 2,557,872 2,557,872 2,557,872 2,557,872 2,557,872 2,557,872 2,557,872 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.31% -3.35% -5.97% 6.88% 8.82% 10.71% 13.13% -
ROE 0.47% -1.45% -2.56% 4.03% 5.46% 7.05% 8.74% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 61.96 61.31 61.88 90.77 95.88 100.37 108.27 -31.04%
EPS 0.71 -2.16 -3.80 6.14 8.33 10.66 14.12 -86.35%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.5041 1.4884 1.4879 1.522 1.524 1.5141 1.6155 -4.64%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 61.81 61.16 61.72 90.55 95.64 100.12 108.00 -31.04%
EPS 0.70 -2.15 -3.79 6.12 8.31 10.64 14.09 -86.46%
DPS 0.00 0.00 0.00 2.49 0.00 0.00 0.00 -
NAPS 1.5004 1.4848 1.4843 1.5183 1.5203 1.5104 1.6116 -4.65%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.32 1.29 1.31 1.10 1.08 1.32 1.96 -
P/RPS 2.13 2.10 2.12 1.21 1.13 1.32 1.81 11.45%
P/EPS 188.29 -59.73 -34.45 17.92 12.97 12.37 13.88 467.89%
EY 0.53 -1.67 -2.90 5.58 7.71 8.08 7.21 -82.42%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.88 0.87 0.88 0.72 0.71 0.87 1.21 -19.11%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 27/07/23 27/04/23 16/02/23 02/11/22 26/07/22 27/04/22 -
Price 1.48 1.36 1.27 1.13 1.20 1.33 1.84 -
P/RPS 2.39 2.22 2.05 1.24 1.25 1.33 1.70 25.47%
P/EPS 211.11 -62.97 -33.40 18.41 14.41 12.47 13.03 539.20%
EY 0.47 -1.59 -2.99 5.43 6.94 8.02 7.68 -84.44%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.98 0.91 0.85 0.74 0.79 0.88 1.14 -9.58%

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