[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 36.79%
YoY- 39.1%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,230,092 816,053 412,280 1,639,509 1,196,779 755,035 369,256 122.56%
PBT 159,002 116,394 65,652 268,567 190,026 119,180 59,006 93.29%
Tax -30,138 -22,245 -13,341 -62,248 -39,494 -24,752 -12,971 75.15%
NP 128,864 94,149 52,311 206,319 150,532 94,428 46,035 98.25%
-
NP to SH 126,298 92,274 51,306 202,530 148,056 92,890 45,450 97.28%
-
Tax Rate 18.95% 19.11% 20.32% 23.18% 20.78% 20.77% 21.98% -
Total Cost 1,101,228 721,904 359,969 1,433,190 1,046,247 660,607 323,221 125.91%
-
Net Worth 1,029,543 997,570 997,570 946,412 920,833 895,255 850,492 13.54%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 31,973 - - 35,170 - - - -
Div Payout % 25.32% - - 17.37% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,029,543 997,570 997,570 946,412 920,833 895,255 850,492 13.54%
NOSH 639,468 639,468 639,468 639,468 639,468 639,468 639,468 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 10.48% 11.54% 12.69% 12.58% 12.58% 12.51% 12.47% -
ROE 12.27% 9.25% 5.14% 21.40% 16.08% 10.38% 5.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 192.36 127.61 64.47 256.39 187.15 118.07 57.74 122.57%
EPS 19.75 14.43 8.02 31.67 23.15 14.53 7.11 97.23%
DPS 5.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.61 1.56 1.56 1.48 1.44 1.40 1.33 13.54%
Adjusted Per Share Value based on latest NOSH - 639,468
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 48.09 31.90 16.12 64.10 46.79 29.52 14.44 122.52%
EPS 4.94 3.61 2.01 7.92 5.79 3.63 1.78 97.11%
DPS 1.25 0.00 0.00 1.37 0.00 0.00 0.00 -
NAPS 0.4025 0.39 0.39 0.37 0.36 0.35 0.3325 13.54%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.88 6.85 6.05 9.30 7.73 6.50 5.67 -
P/RPS 3.58 5.37 9.38 3.63 4.13 5.51 9.82 -48.87%
P/EPS 34.83 47.47 75.41 29.36 33.39 44.75 79.78 -42.36%
EY 2.87 2.11 1.33 3.41 3.00 2.23 1.25 73.77%
DY 0.73 0.00 0.00 0.59 0.00 0.00 0.00 -
P/NAPS 4.27 4.39 3.88 6.28 5.37 4.64 4.26 0.15%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 24/05/16 23/02/16 20/11/15 20/08/15 21/05/15 -
Price 6.89 6.24 6.71 6.75 8.90 7.31 6.20 -
P/RPS 3.58 4.89 10.41 2.63 4.76 6.19 10.74 -51.82%
P/EPS 34.89 43.24 83.63 21.31 38.44 50.32 87.23 -45.62%
EY 2.87 2.31 1.20 4.69 2.60 1.99 1.15 83.68%
DY 0.73 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 4.28 4.00 4.30 4.56 6.18 5.22 4.66 -5.49%

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