[KOSSAN] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 97.8%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,313,144 1,112,001 980,965 990,492 816,053 755,035 610,003 13.61%
PBT 243,370 145,060 107,938 112,413 116,394 119,180 91,946 17.59%
Tax -45,748 -28,878 -17,945 -19,320 -22,245 -24,752 -19,333 15.42%
NP 197,622 116,182 89,993 93,093 94,149 94,428 72,613 18.14%
-
NP to SH 195,860 114,607 89,993 92,045 92,274 92,890 71,425 18.29%
-
Tax Rate 18.80% 19.91% 16.63% 17.19% 19.11% 20.77% 21.03% -
Total Cost 1,115,522 995,819 890,972 897,399 721,904 660,607 537,390 12.93%
-
Net Worth 1,577,567 13,556 1,221,383 1,131,858 997,570 895,255 773,756 12.59%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,577,567 13,556 1,221,383 1,131,858 997,570 895,255 773,756 12.59%
NOSH 1,278,936 1,278,936 639,468 639,468 639,468 639,468 639,468 12.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 15.05% 10.45% 9.17% 9.40% 11.54% 12.51% 11.90% -
ROE 12.42% 845.39% 7.37% 8.13% 9.25% 10.38% 9.23% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 102.67 86.95 153.40 154.89 127.61 118.07 95.39 1.23%
EPS 15.31 8.96 13.75 14.39 14.43 14.53 11.17 5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2335 0.0106 1.91 1.77 1.56 1.40 1.21 0.32%
Adjusted Per Share Value based on latest NOSH - 639,468
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 51.34 43.47 38.35 38.72 31.90 29.52 23.85 13.61%
EPS 7.66 4.48 3.52 3.60 3.61 3.63 2.79 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6168 0.0053 0.4775 0.4425 0.39 0.35 0.3025 12.59%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 8.51 3.99 8.44 6.37 6.85 6.50 3.70 -
P/RPS 8.29 4.59 5.50 4.11 5.37 5.51 3.88 13.47%
P/EPS 55.57 44.53 59.97 44.25 47.47 44.75 33.13 8.99%
EY 1.80 2.25 1.67 2.26 2.11 2.23 3.02 -8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 3.76 4.42 3.60 4.39 4.64 3.06 14.49%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 17/08/18 24/08/17 23/08/16 20/08/15 20/08/14 -
Price 14.64 4.18 4.43 7.15 6.24 7.31 3.97 -
P/RPS 14.26 4.81 2.89 4.62 4.89 6.19 4.16 22.76%
P/EPS 95.60 46.65 31.48 49.67 43.24 50.32 35.54 17.91%
EY 1.05 2.14 3.18 2.01 2.31 1.99 2.81 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.87 3.94 2.32 4.04 4.00 5.22 3.28 23.88%

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