[KOSSAN] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -12.0%
YoY- -9.18%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 560,516 1,302,768 1,033,347 531,257 573,897 489,180 414,039 5.17%
PBT 27,799 696,778 436,393 62,768 70,826 58,195 42,608 -6.86%
Tax -3,155 -167,833 -85,228 -12,604 -15,718 -12,170 -7,893 -14.16%
NP 24,644 528,945 351,165 50,164 55,108 46,025 34,715 -5.54%
-
NP to SH 23,260 528,203 348,741 49,175 54,146 45,680 34,023 -6.13%
-
Tax Rate 11.35% 24.09% 19.53% 20.08% 22.19% 20.91% 18.52% -
Total Cost 535,872 773,823 682,182 481,093 518,789 443,155 379,324 5.92%
-
Net Worth 3,888,669 4,120,982 1,927,612 13,940 1,240,567 1,138,253 1,029,543 24.78%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 306,278 - - - - 31,973 -
Div Payout % - 57.99% - - - - 93.98% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,888,669 4,120,982 1,927,612 13,940 1,240,567 1,138,253 1,029,543 24.78%
NOSH 2,557,872 2,557,872 1,278,936 1,278,936 1,278,936 639,468 639,468 25.97%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.40% 40.60% 33.98% 9.44% 9.60% 9.41% 8.38% -
ROE 0.60% 12.82% 18.09% 352.75% 4.36% 4.01% 3.30% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 21.97 51.04 80.80 41.54 44.87 76.50 64.75 -16.47%
EPS 0.91 20.69 27.27 3.84 4.23 7.14 5.32 -25.48%
DPS 0.00 12.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.524 1.6146 1.5072 0.0109 0.97 1.78 1.61 -0.91%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 21.91 50.93 40.40 20.77 22.44 19.12 16.19 5.16%
EPS 0.91 20.65 13.63 1.92 2.12 1.79 1.33 -6.12%
DPS 0.00 11.97 0.00 0.00 0.00 0.00 1.25 -
NAPS 1.5203 1.6111 0.7536 0.0054 0.485 0.445 0.4025 24.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.08 2.31 13.68 4.28 4.29 6.90 6.88 -
P/RPS 4.92 4.53 16.93 10.30 9.56 9.02 10.63 -12.04%
P/EPS 118.48 11.16 50.17 111.31 101.33 96.59 129.31 -1.44%
EY 0.84 8.96 1.99 0.90 0.99 1.04 0.77 1.46%
DY 0.00 5.19 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 0.71 1.43 9.08 3.93 4.42 3.88 4.27 -25.83%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 02/11/22 21/10/21 09/11/20 21/11/19 16/11/18 23/11/17 22/11/16 -
Price 1.20 2.44 7.50 4.19 4.30 8.13 6.89 -
P/RPS 5.46 4.78 9.28 10.09 9.58 10.63 10.64 -10.51%
P/EPS 131.64 11.79 27.50 108.97 101.57 113.81 129.50 0.27%
EY 0.76 8.48 3.64 0.92 0.98 0.88 0.77 -0.21%
DY 0.00 4.92 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 0.79 1.51 4.98 3.84 4.43 4.57 4.28 -24.53%

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