[KOSSAN] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 97.8%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 484,178 1,957,445 1,479,672 990,492 499,978 1,667,996 1,230,092 -46.32%
PBT 53,032 229,606 170,608 112,413 56,330 210,008 159,002 -51.93%
Tax -7,743 -44,023 -31,490 -19,320 -9,078 -38,960 -30,138 -59.61%
NP 45,289 185,583 139,118 93,093 47,252 171,048 128,864 -50.23%
-
NP to SH 45,289 185,583 137,724 92,045 46,535 172,003 126,298 -49.55%
-
Tax Rate 14.60% 19.17% 18.46% 17.19% 16.12% 18.55% 18.95% -
Total Cost 438,889 1,771,862 1,340,554 897,399 452,726 1,496,948 1,101,228 -45.87%
-
Net Worth 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 9.31%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - 31,973 -
Div Payout % - - - - - - 25.32% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 9.31%
NOSH 639,468 639,468 639,468 639,468 639,468 639,472 639,468 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.35% 9.48% 9.40% 9.40% 9.45% 10.25% 10.48% -
ROE 3.85% 16.12% 12.10% 8.13% 4.28% 0.17% 12.27% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 75.72 306.11 231.39 154.89 78.19 260.84 192.36 -46.31%
EPS 6.96 28.77 21.54 14.39 7.28 26.13 19.75 -50.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.84 1.80 1.78 1.77 1.70 163.00 1.61 9.31%
Adjusted Per Share Value based on latest NOSH - 639,468
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 18.93 76.53 57.85 38.72 19.55 65.21 48.09 -46.31%
EPS 1.77 7.26 5.38 3.60 1.82 6.72 4.94 -49.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.46 0.45 0.445 0.4425 0.425 40.7503 0.4025 9.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 7.70 8.11 6.90 6.37 6.23 6.59 6.88 -
P/RPS 10.17 2.65 2.98 4.11 7.97 2.53 3.58 100.70%
P/EPS 108.72 27.94 32.04 44.25 85.61 24.50 34.83 113.73%
EY 0.92 3.58 3.12 2.26 1.17 4.08 2.87 -53.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 4.18 4.51 3.88 3.60 3.66 0.04 4.27 -1.41%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 -
Price 7.07 8.70 8.13 7.15 6.51 6.48 6.89 -
P/RPS 9.34 2.84 3.51 4.62 8.33 2.48 3.58 89.62%
P/EPS 99.83 29.98 37.75 49.67 89.46 24.09 34.89 101.67%
EY 1.00 3.34 2.65 2.01 1.12 4.15 2.87 -50.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 3.84 4.83 4.57 4.04 3.83 0.04 4.28 -6.98%

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