[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 36.19%
YoY- -15.07%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,479,672 990,492 499,978 1,667,996 1,230,092 816,053 412,280 134.23%
PBT 170,608 112,413 56,330 210,008 159,002 116,394 65,652 88.90%
Tax -31,490 -19,320 -9,078 -38,960 -30,138 -22,245 -13,341 77.18%
NP 139,118 93,093 47,252 171,048 128,864 94,149 52,311 91.83%
-
NP to SH 137,724 92,045 46,535 172,003 126,298 92,274 51,306 93.03%
-
Tax Rate 18.46% 17.19% 16.12% 18.55% 18.95% 19.11% 20.32% -
Total Cost 1,340,554 897,399 452,726 1,496,948 1,101,228 721,904 359,969 140.06%
-
Net Worth 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 997,570 997,570 9.18%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - 31,973 - - -
Div Payout % - - - - 25.32% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,138,253 1,131,858 1,087,095 104,234,019 1,029,543 997,570 997,570 9.18%
NOSH 639,468 639,468 639,468 639,472 639,468 639,468 639,468 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.40% 9.40% 9.45% 10.25% 10.48% 11.54% 12.69% -
ROE 12.10% 8.13% 4.28% 0.17% 12.27% 9.25% 5.14% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 231.39 154.89 78.19 260.84 192.36 127.61 64.47 134.23%
EPS 21.54 14.39 7.28 26.13 19.75 14.43 8.02 93.10%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.78 1.77 1.70 163.00 1.61 1.56 1.56 9.18%
Adjusted Per Share Value based on latest NOSH - 639,468
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 57.85 38.72 19.55 65.21 48.09 31.90 16.12 134.21%
EPS 5.38 3.60 1.82 6.72 4.94 3.61 2.01 92.66%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.445 0.4425 0.425 40.7503 0.4025 0.39 0.39 9.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 6.90 6.37 6.23 6.59 6.88 6.85 6.05 -
P/RPS 2.98 4.11 7.97 2.53 3.58 5.37 9.38 -53.40%
P/EPS 32.04 44.25 85.61 24.50 34.83 47.47 75.41 -43.45%
EY 3.12 2.26 1.17 4.08 2.87 2.11 1.33 76.45%
DY 0.00 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 3.88 3.60 3.66 0.04 4.27 4.39 3.88 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 23/02/17 22/11/16 23/08/16 24/05/16 -
Price 8.13 7.15 6.51 6.48 6.89 6.24 6.71 -
P/RPS 3.51 4.62 8.33 2.48 3.58 4.89 10.41 -51.52%
P/EPS 37.75 49.67 89.46 24.09 34.89 43.24 83.63 -41.12%
EY 2.65 2.01 1.12 4.15 2.87 2.31 1.20 69.49%
DY 0.00 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 4.57 4.04 3.83 0.04 4.28 4.00 4.30 4.13%

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