[KOSSAN] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 6.83%
YoY- 0.47%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,947,918 1,941,645 1,957,445 1,917,859 1,842,718 1,755,977 1,668,279 10.91%
PBT 225,128 226,308 229,606 225,002 209,415 204,072 213,394 3.64%
Tax -42,647 -42,689 -44,024 -40,514 -36,237 -34,897 -39,160 5.86%
NP 182,481 183,619 185,582 184,488 173,178 169,175 174,234 3.13%
-
NP to SH 182,136 182,943 184,189 182,358 170,701 167,613 171,667 4.03%
-
Tax Rate 18.94% 18.86% 19.17% 18.01% 17.30% 17.10% 18.35% -
Total Cost 1,765,437 1,758,026 1,771,863 1,733,371 1,669,540 1,586,802 1,494,045 11.80%
-
Net Worth 1,221,383 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 104,233,284 -94.88%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - 31,973 - - -
Div Payout % - - - - 18.73% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,221,383 1,176,621 1,151,042 1,138,253 1,131,858 1,087,095 104,233,284 -94.88%
NOSH 639,468 639,468 639,468 639,468 639,468 639,468 639,468 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.37% 9.46% 9.48% 9.62% 9.40% 9.63% 10.44% -
ROE 14.91% 15.55% 16.00% 16.02% 15.08% 15.42% 0.16% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 304.62 303.63 306.11 299.91 288.16 274.60 260.89 10.91%
EPS 28.48 28.61 28.80 28.52 26.69 26.21 26.85 4.01%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.91 1.84 1.80 1.78 1.77 1.70 163.00 -94.88%
Adjusted Per Share Value based on latest NOSH - 639,468
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 76.15 75.91 76.53 74.98 72.04 68.65 65.22 10.91%
EPS 7.12 7.15 7.20 7.13 6.67 6.55 6.71 4.04%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.4775 0.46 0.45 0.445 0.4425 0.425 40.75 -94.88%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 8.44 7.70 8.11 6.90 6.37 6.23 6.59 -
P/RPS 2.77 2.54 2.65 2.30 2.21 2.27 2.53 6.24%
P/EPS 29.63 26.91 28.16 24.20 23.86 23.77 24.55 13.39%
EY 3.37 3.72 3.55 4.13 4.19 4.21 4.07 -11.85%
DY 0.00 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 4.42 4.18 4.51 3.88 3.60 3.66 0.04 2222.65%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 24/05/18 22/02/18 23/11/17 24/08/17 25/05/17 23/02/17 -
Price 4.43 7.07 8.70 8.13 7.15 6.51 6.48 -
P/RPS 1.45 2.33 2.84 2.71 2.48 2.37 2.48 -30.14%
P/EPS 15.55 24.71 30.20 28.51 26.78 24.84 24.14 -25.47%
EY 6.43 4.05 3.31 3.51 3.73 4.03 4.14 34.22%
DY 0.00 0.00 0.00 0.00 0.70 0.00 0.00 -
P/NAPS 2.32 3.84 4.83 4.57 4.04 3.83 0.04 1409.55%

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