[KOSSAN] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 98.71%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 561,468 2,144,235 1,554,862 980,965 484,178 1,957,445 1,479,672 -47.61%
PBT 75,078 249,329 177,928 107,938 53,032 229,606 170,608 -42.17%
Tax -15,606 -44,029 -33,662 -17,945 -7,743 -44,023 -31,490 -37.40%
NP 59,472 205,300 144,266 89,993 45,289 185,583 139,118 -43.28%
-
NP to SH 58,723 200,784 141,269 89,993 45,289 185,583 137,724 -43.37%
-
Tax Rate 20.79% 17.66% 18.92% 16.63% 14.60% 19.17% 18.46% -
Total Cost 501,996 1,938,935 1,410,596 890,972 438,889 1,771,862 1,340,554 -48.07%
-
Net Worth 1,317,304 1,291,725 1,240,567 1,221,383 1,176,621 1,151,042 1,138,253 10.23%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,317,304 1,291,725 1,240,567 1,221,383 1,176,621 1,151,042 1,138,253 10.23%
NOSH 1,278,936 1,278,936 1,278,936 639,468 639,468 639,468 639,468 58.80%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.59% 9.57% 9.28% 9.17% 9.35% 9.48% 9.40% -
ROE 4.46% 15.54% 11.39% 7.37% 3.85% 16.12% 12.10% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 43.90 167.66 121.57 153.40 75.72 306.11 231.39 -67.01%
EPS 4.59 15.70 11.05 13.75 6.96 28.77 21.54 -64.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 0.97 1.91 1.84 1.80 1.78 -30.58%
Adjusted Per Share Value based on latest NOSH - 639,468
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 21.95 83.83 60.79 38.35 18.93 76.53 57.85 -47.62%
EPS 2.30 7.85 5.52 3.52 1.77 7.26 5.38 -43.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.515 0.505 0.485 0.4775 0.46 0.45 0.445 10.23%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.52 4.34 4.29 8.44 7.70 8.11 6.90 -
P/RPS 8.02 2.59 3.53 5.50 10.17 2.65 2.98 93.59%
P/EPS 76.66 27.64 38.84 59.97 108.72 27.94 32.04 78.98%
EY 1.30 3.62 2.57 1.67 0.92 3.58 3.12 -44.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 4.30 4.42 4.42 4.18 4.51 3.88 -8.07%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 19/02/19 16/11/18 17/08/18 24/05/18 22/02/18 23/11/17 -
Price 3.82 4.00 4.30 4.43 7.07 8.70 8.13 -
P/RPS 8.70 2.39 3.54 2.89 9.34 2.84 3.51 83.25%
P/EPS 83.20 25.48 38.93 31.48 99.83 29.98 37.75 69.43%
EY 1.20 3.92 2.57 3.18 1.00 3.34 2.65 -41.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 3.96 4.43 2.32 3.84 4.83 4.57 -12.98%

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