[KOSSAN] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1.72%
YoY- 4.1%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 573,897 496,787 484,178 477,773 489,180 490,514 499,978 9.61%
PBT 70,826 54,904 53,032 58,997 58,195 56,084 56,330 16.47%
Tax -15,718 -10,201 -7,743 -12,533 -12,170 -10,243 -9,078 44.14%
NP 55,108 44,703 45,289 46,464 46,025 45,841 47,252 10.78%
-
NP to SH 54,146 44,703 45,289 46,464 45,680 45,510 46,535 10.61%
-
Tax Rate 22.19% 18.58% 14.60% 21.24% 20.91% 18.26% 16.12% -
Total Cost 518,789 452,084 438,889 431,309 443,155 444,673 452,726 9.49%
-
Net Worth 1,240,567 1,221,383 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 9.19%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,240,567 1,221,383 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 9.19%
NOSH 1,278,936 639,468 639,468 639,468 639,468 639,468 639,468 58.67%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.60% 9.00% 9.35% 9.73% 9.41% 9.35% 9.45% -
ROE 4.36% 3.66% 3.85% 4.04% 4.01% 4.02% 4.28% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.87 77.69 75.72 74.71 76.50 76.71 78.19 -30.92%
EPS 4.23 6.79 6.96 7.18 7.14 7.12 7.28 -30.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.91 1.84 1.80 1.78 1.77 1.70 -31.18%
Adjusted Per Share Value based on latest NOSH - 639,468
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.44 19.42 18.93 18.68 19.12 19.18 19.55 9.61%
EPS 2.12 1.75 1.77 1.82 1.79 1.78 1.82 10.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.485 0.4775 0.46 0.45 0.445 0.4425 0.425 9.19%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.29 8.44 7.70 8.11 6.90 6.37 6.23 -
P/RPS 9.56 10.86 10.17 10.85 9.02 8.30 7.97 12.88%
P/EPS 101.33 120.73 108.72 111.62 96.59 89.51 85.61 11.88%
EY 0.99 0.83 0.92 0.90 1.04 1.12 1.17 -10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.42 4.42 4.18 4.51 3.88 3.60 3.66 13.39%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 17/08/18 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 -
Price 4.30 4.43 7.07 8.70 8.13 7.15 6.51 -
P/RPS 9.58 5.70 9.34 11.64 10.63 9.32 8.33 9.75%
P/EPS 101.57 63.37 99.83 119.74 113.81 100.47 89.46 8.82%
EY 0.98 1.58 1.00 0.84 0.88 1.00 1.12 -8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.43 2.32 3.84 4.83 4.57 4.04 3.83 10.17%

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