[KOSSAN] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 6.26%
YoY- 39.9%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,073,149 1,972,896 1,640,122 1,595,705 1,251,140 1,309,848 1,222,556 9.19%
PBT 237,237 227,477 212,002 253,368 182,941 181,670 132,990 10.12%
Tax -44,882 -41,986 -40,184 -52,658 -38,870 -41,926 -30,929 6.39%
NP 192,354 185,490 171,818 200,709 144,070 139,744 102,061 11.13%
-
NP to SH 188,358 183,632 168,397 197,408 141,106 136,118 99,726 11.17%
-
Tax Rate 18.92% 18.46% 18.95% 20.78% 21.25% 23.08% 23.26% -
Total Cost 1,880,794 1,787,405 1,468,304 1,394,996 1,107,069 1,170,104 1,120,494 9.01%
-
Net Worth 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 14.40%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 42,631 - 59,683 29,841 213 -
Div Payout % - - 25.32% - 42.30% 21.92% 0.21% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,240,567 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 14.40%
NOSH 1,278,936 639,468 639,468 639,468 639,468 319,727 319,773 25.97%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.28% 9.40% 10.48% 12.58% 11.52% 10.67% 8.35% -
ROE 15.18% 16.13% 16.36% 21.44% 17.94% 0.20% 18.03% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 162.10 308.52 256.48 249.54 195.65 409.68 382.32 -13.31%
EPS 14.73 28.72 26.33 30.87 22.07 42.57 31.19 -11.74%
DPS 0.00 0.00 6.67 0.00 9.33 9.33 0.07 -
NAPS 0.97 1.78 1.61 1.44 1.23 212.00 1.73 -9.18%
Adjusted Per Share Value based on latest NOSH - 639,468
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 81.05 77.13 64.12 62.38 48.91 51.21 47.80 9.19%
EPS 7.36 7.18 6.58 7.72 5.52 5.32 3.90 11.15%
DPS 0.00 0.00 1.67 0.00 2.33 1.17 0.01 -
NAPS 0.485 0.445 0.4025 0.36 0.3075 26.4995 0.2163 14.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.29 6.90 6.88 7.73 4.43 6.80 3.04 -
P/RPS 2.65 2.24 2.68 3.10 2.26 1.66 0.80 22.08%
P/EPS 29.13 24.03 26.13 25.04 20.08 15.97 9.75 20.00%
EY 3.43 4.16 3.83 3.99 4.98 6.26 10.26 -16.68%
DY 0.00 0.00 0.97 0.00 2.11 1.37 0.02 -
P/NAPS 4.42 3.88 4.27 5.37 3.60 0.03 1.76 16.57%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 16/11/18 23/11/17 22/11/16 20/11/15 20/11/14 22/11/13 22/11/12 -
Price 4.30 8.13 6.89 8.90 4.54 3.27 3.19 -
P/RPS 2.65 2.64 2.69 3.57 2.32 0.80 0.83 21.33%
P/EPS 29.20 28.31 26.16 28.83 20.57 7.68 10.23 19.09%
EY 3.43 3.53 3.82 3.47 4.86 13.02 9.78 -16.01%
DY 0.00 0.00 0.97 0.00 2.06 2.85 0.02 -
P/NAPS 4.43 4.57 4.28 6.18 3.69 0.02 1.84 15.76%

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