[KOSSAN] YoY Cumulative 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- -71.17%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 394,708 690,632 2,192,149 611,465 561,468 484,178 499,978 -3.86%
PBT -19,074 119,839 1,373,540 82,534 75,078 53,032 56,330 -
Tax -4,501 -29,187 -330,610 -17,264 -15,606 -7,743 -9,078 -11.03%
NP -23,575 90,652 1,042,930 65,270 59,472 45,289 47,252 -
-
NP to SH -24,254 90,103 1,041,823 64,803 58,723 45,289 46,535 -
-
Tax Rate - 24.36% 24.07% 20.92% 20.79% 14.60% 16.12% -
Total Cost 418,283 599,980 1,149,219 546,195 501,996 438,889 452,726 -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 - - 306,702 - - - - -
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 -0.64% 2.19% 33.32% 4.37% 4.46% 3.85% 4.28% -
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 15.47 27.07 85.77 47.81 43.90 75.72 78.19 -23.65%
EPS -0.95 3.53 40.76 5.07 4.59 6.96 7.28 -
DPS 0.00 0.00 12.00 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 15.43 27.00 85.70 23.91 21.95 18.93 19.55 -3.86%
EPS -0.95 3.52 40.73 2.53 2.30 1.77 1.82 -
DPS 0.00 0.00 11.99 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 8.47 7.24 3.80 10.73 8.02 10.17 7.97 1.01%
P/EPS -137.82 55.51 8.00 101.24 76.66 108.72 85.61 -
EY -0.73 1.80 12.50 0.99 1.30 0.92 1.17 -
DY 0.00 0.00 3.68 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 8.21 6.80 4.43 18.05 8.70 9.34 8.33 -0.24%
P/EPS -133.61 52.11 9.32 170.32 83.20 99.83 89.46 -
EY -0.75 1.92 10.73 0.59 1.20 1.00 1.12 -
DY 0.00 0.00 3.16 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