[KOSSAN] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 15.32%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,578,832 2,762,528 8,768,596 2,445,860 2,245,872 1,936,712 1,999,912 -3.86%
PBT -76,296 479,356 5,494,160 330,136 300,312 212,128 225,320 -
Tax -18,004 -116,748 -1,322,440 -69,056 -62,424 -30,972 -36,312 -11.03%
NP -94,300 362,608 4,171,720 261,080 237,888 181,156 189,008 -
-
NP to SH -97,016 360,412 4,167,292 259,212 234,892 181,156 186,140 -
-
Tax Rate - 24.36% 24.07% 20.92% 20.79% 14.60% 16.12% -
Total Cost 1,673,132 2,399,920 4,596,876 2,184,780 2,007,984 1,755,556 1,810,904 -1.30%
-
Net Worth 3,796,555 4,122,142 3,126,577 1,484,205 1,317,304 1,176,621 1,087,095 23.16%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - 1,226,810 - - - - -
Div Payout % - - 29.44% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,796,555 4,122,142 3,126,577 1,484,205 1,317,304 1,176,621 1,087,095 23.16%
NOSH 2,557,872 2,557,872 2,557,872 1,278,936 1,278,936 639,468 639,468 25.97%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -5.97% 13.13% 47.58% 10.67% 10.59% 9.35% 9.45% -
ROE -2.56% 8.74% 133.29% 17.46% 17.83% 15.40% 17.12% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 61.88 108.27 343.08 191.24 175.60 302.86 312.75 -23.65%
EPS -3.80 14.12 163.04 20.28 18.36 27.84 29.12 -
DPS 0.00 0.00 48.00 0.00 0.00 0.00 0.00 -
NAPS 1.4879 1.6155 1.2233 1.1605 1.03 1.84 1.70 -2.19%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 61.72 108.00 342.81 95.62 87.80 75.72 78.19 -3.86%
EPS -3.79 14.09 162.92 10.13 9.18 7.08 7.28 -
DPS 0.00 0.00 47.96 0.00 0.00 0.00 0.00 -
NAPS 1.4843 1.6116 1.2223 0.5803 0.515 0.46 0.425 23.16%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.31 1.96 3.26 5.13 3.52 7.70 6.23 -
P/RPS 2.12 1.81 0.95 2.68 2.00 2.54 1.99 1.05%
P/EPS -34.45 13.88 2.00 25.31 19.17 27.18 21.40 -
EY -2.90 7.21 50.01 3.95 5.22 3.68 4.67 -
DY 0.00 0.00 14.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.21 2.66 4.42 3.42 4.18 3.66 -21.13%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/04/23 27/04/22 20/04/21 21/05/20 24/05/19 24/05/18 25/05/17 -
Price 1.27 1.84 3.80 8.63 3.82 7.07 6.51 -
P/RPS 2.05 1.70 1.11 4.51 2.18 2.33 2.08 -0.24%
P/EPS -33.40 13.03 2.33 42.58 20.80 24.96 22.36 -
EY -2.99 7.68 42.91 2.35 4.81 4.01 4.47 -
DY 0.00 0.00 12.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.14 3.11 7.44 3.71 3.84 3.83 -22.18%

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