[KOSSAN] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
17-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -58.6%
YoY- -59.69%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 560,516 589,859 690,632 924,555 1,302,768 2,238,015 2,192,149 -59.68%
PBT 27,799 64,295 119,839 273,704 696,778 1,403,749 1,373,540 -92.55%
Tax -3,155 -17,800 -29,187 -54,632 -167,833 -337,848 -330,610 -95.48%
NP 24,644 46,495 90,652 219,072 528,945 1,065,901 1,042,930 -91.74%
-
NP to SH 23,260 45,992 90,103 218,674 528,203 1,064,847 1,041,823 -92.05%
-
Tax Rate 11.35% 27.68% 24.36% 19.96% 24.09% 24.07% 24.07% -
Total Cost 535,872 543,364 599,980 705,483 773,823 1,172,114 1,149,219 -39.84%
-
Net Worth 3,888,669 3,863,407 4,122,142 4,032,672 4,120,982 3,889,741 3,126,577 15.63%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 306,278 306,278 306,278 306,702 -
Div Payout % - - - 140.06% 57.99% 28.76% 29.44% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,888,669 3,863,407 4,122,142 4,032,672 4,120,982 3,889,741 3,126,577 15.63%
NOSH 2,557,872 2,557,872 2,557,872 2,557,872 2,557,872 2,557,872 2,557,872 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.40% 7.88% 13.13% 23.69% 40.60% 47.63% 47.58% -
ROE 0.60% 1.19% 2.19% 5.42% 12.82% 27.38% 33.32% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.97 23.12 27.07 36.22 51.04 87.69 85.77 -59.63%
EPS 0.91 1.80 3.53 8.57 20.69 41.72 40.76 -92.05%
DPS 0.00 0.00 0.00 12.00 12.00 12.00 12.00 -
NAPS 1.524 1.5141 1.6155 1.58 1.6146 1.524 1.2233 15.76%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 21.91 23.06 27.00 36.15 50.93 87.50 85.70 -59.68%
EPS 0.91 1.80 3.52 8.55 20.65 41.63 40.73 -92.04%
DPS 0.00 0.00 0.00 11.97 11.97 11.97 11.99 -
NAPS 1.5203 1.5104 1.6116 1.5766 1.6111 1.5207 1.2223 15.64%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.08 1.32 1.96 1.92 2.31 3.22 3.26 -
P/RPS 4.92 5.71 7.24 5.30 4.53 3.67 3.80 18.77%
P/EPS 118.48 73.23 55.51 22.41 11.16 7.72 8.00 502.08%
EY 0.84 1.37 1.80 4.46 8.96 12.96 12.50 -83.44%
DY 0.00 0.00 0.00 6.25 5.19 3.73 3.68 -
P/NAPS 0.71 0.87 1.21 1.22 1.43 2.11 2.66 -58.51%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 02/11/22 26/07/22 27/04/22 17/02/22 21/10/21 27/07/21 20/04/21 -
Price 1.20 1.33 1.84 1.69 2.44 3.29 3.80 -
P/RPS 5.46 5.75 6.80 4.67 4.78 3.75 4.43 14.93%
P/EPS 131.64 73.79 52.11 19.73 11.79 7.89 9.32 483.37%
EY 0.76 1.36 1.92 5.07 8.48 12.68 10.73 -82.85%
DY 0.00 0.00 0.00 7.10 4.92 3.65 3.16 -
P/NAPS 0.79 0.88 1.14 1.07 1.51 2.16 3.11 -59.85%

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