[KOSSAN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -70.75%
YoY- 29.66%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,221,607 1,643,257 1,112,001 561,468 2,144,235 1,554,862 980,965 72.19%
PBT 280,107 207,828 145,060 75,078 249,329 177,928 107,938 88.51%
Tax -52,185 -41,482 -28,878 -15,606 -44,029 -33,662 -17,945 103.34%
NP 227,922 166,346 116,182 59,472 205,300 144,266 89,993 85.48%
-
NP to SH 224,783 163,781 114,607 58,723 200,784 141,269 89,993 83.78%
-
Tax Rate 18.63% 19.96% 19.91% 20.79% 17.66% 18.92% 16.63% -
Total Cost 1,993,685 1,476,911 995,819 501,996 1,938,935 1,410,596 890,972 70.82%
-
Net Worth 1,419,618 13,940 13,556 1,317,304 1,291,725 1,240,567 1,221,383 10.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,419,618 13,940 13,556 1,317,304 1,291,725 1,240,567 1,221,383 10.51%
NOSH 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 1,278,936 639,468 58.53%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.26% 10.12% 10.45% 10.59% 9.57% 9.28% 9.17% -
ROE 15.83% 1,174.87% 845.39% 4.46% 15.54% 11.39% 7.37% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 173.71 128.49 86.95 43.90 167.66 121.57 153.40 8.61%
EPS 17.58 12.81 8.96 4.59 15.70 11.05 13.75 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.0109 0.0106 1.03 1.01 0.97 1.91 -30.29%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 86.85 64.24 43.47 21.95 83.83 60.79 38.35 72.19%
EPS 8.79 6.40 4.48 2.30 7.85 5.52 3.52 83.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.555 0.0054 0.0053 0.515 0.505 0.485 0.4775 10.51%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.16 4.28 3.99 3.52 4.34 4.29 8.44 -
P/RPS 2.39 3.33 4.59 8.02 2.59 3.53 5.50 -42.54%
P/EPS 23.67 33.42 44.53 76.66 27.64 38.84 59.97 -46.10%
EY 4.22 2.99 2.25 1.30 3.62 2.57 1.67 85.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.93 3.76 3.42 4.30 4.42 4.42 -10.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 21/11/19 22/08/19 24/05/19 19/02/19 16/11/18 17/08/18 -
Price 4.65 4.19 4.18 3.82 4.00 4.30 4.43 -
P/RPS 2.68 3.26 4.81 8.70 2.39 3.54 2.89 -4.89%
P/EPS 26.46 32.72 46.65 83.20 25.48 38.93 31.48 -10.90%
EY 3.78 3.06 2.14 1.20 3.92 2.57 3.18 12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.19 3.84 3.94 3.71 3.96 4.43 2.32 48.14%

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