[KOSSAN] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- 11.95%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,316,228 6,657,487 3,653,514 2,221,607 2,144,235 1,957,445 1,667,996 5.62%
PBT 212,889 3,747,770 1,444,631 280,107 249,329 229,606 210,008 0.22%
Tax -53,581 -890,922 -352,019 -52,185 -44,029 -44,023 -38,960 5.45%
NP 159,308 2,856,848 1,092,612 227,922 205,300 185,583 171,048 -1.17%
-
NP to SH 156,619 2,853,548 1,087,090 224,783 200,784 185,583 172,003 -1.54%
-
Tax Rate 25.17% 23.77% 24.37% 18.63% 17.66% 19.17% 18.55% -
Total Cost 2,156,920 3,800,639 2,560,902 1,993,685 1,938,935 1,771,862 1,496,948 6.27%
-
Net Worth 3,883,565 4,032,672 2,380,611 1,419,618 1,291,725 1,151,042 104,234,019 -42.19%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 63,790 1,225,115 - - - - - -
Div Payout % 40.73% 42.93% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,883,565 4,032,672 2,380,611 1,419,618 1,291,725 1,151,042 104,234,019 -42.19%
NOSH 2,557,872 2,557,872 2,557,872 1,278,936 1,278,936 639,468 639,472 25.97%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.88% 42.91% 29.91% 10.26% 9.57% 9.48% 10.25% -
ROE 4.03% 70.76% 45.66% 15.83% 15.54% 16.12% 0.17% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 90.77 260.84 142.83 173.71 167.66 306.11 260.84 -16.12%
EPS 6.14 111.80 42.50 17.58 15.70 28.77 26.13 -21.43%
DPS 2.50 48.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.522 1.58 0.9307 1.11 1.01 1.80 163.00 -54.09%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 90.55 260.27 142.83 86.85 83.83 76.53 65.21 5.62%
EPS 6.12 111.56 42.50 8.79 7.85 7.26 6.72 -1.54%
DPS 2.49 47.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5183 1.5766 0.9307 0.555 0.505 0.45 40.7503 -42.19%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.10 1.92 4.50 4.16 4.34 8.11 6.59 -
P/RPS 1.21 0.74 3.15 2.39 2.59 2.65 2.53 -11.56%
P/EPS 17.92 1.72 10.59 23.67 27.64 27.94 24.50 -5.07%
EY 5.58 58.23 9.44 4.22 3.62 3.58 4.08 5.35%
DY 2.27 25.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.22 4.84 3.75 4.30 4.51 0.04 61.85%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 16/02/23 17/02/22 17/02/21 21/02/20 19/02/19 22/02/18 23/02/17 -
Price 1.13 1.69 4.01 4.65 4.00 8.70 6.48 -
P/RPS 1.24 0.65 2.81 2.68 2.39 2.84 2.48 -10.90%
P/EPS 18.41 1.51 9.44 26.46 25.48 29.98 24.09 -4.38%
EY 5.43 66.15 10.60 3.78 3.92 3.34 4.15 4.58%
DY 2.21 28.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.07 4.31 4.19 3.96 4.83 0.04 62.59%

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