[KOSSAN] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 9.91%
YoY- 28.09%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 924,555 1,307,022 578,349 589,372 477,773 438,187 439,163 13.19%
PBT 273,704 764,868 72,279 71,400 58,997 54,393 78,514 23.11%
Tax -54,632 -221,044 -10,702 -10,367 -12,533 -9,023 -21,931 16.41%
NP 219,072 543,824 61,577 61,033 46,464 45,370 56,583 25.28%
-
NP to SH 218,674 542,487 61,003 59,514 46,464 44,633 55,206 25.76%
-
Tax Rate 19.96% 28.90% 14.81% 14.52% 21.24% 16.59% 27.93% -
Total Cost 705,483 763,198 516,772 528,339 431,309 392,817 382,580 10.72%
-
Net Worth 4,032,672 2,380,611 1,419,618 1,291,725 1,151,042 1,074,306 978,386 26.59%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 306,278 - - - - - - -
Div Payout % 140.06% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 4,032,672 2,380,611 1,419,618 1,291,725 1,151,042 1,074,306 978,386 26.59%
NOSH 2,557,872 2,557,872 1,278,936 1,278,936 639,468 639,468 639,468 25.96%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 23.69% 41.61% 10.65% 10.36% 9.73% 10.35% 12.88% -
ROE 5.42% 22.79% 4.30% 4.61% 4.04% 4.15% 5.64% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 36.22 51.10 45.22 46.08 74.71 68.52 68.68 -10.10%
EPS 8.57 21.21 4.77 4.65 7.18 6.98 8.63 -0.11%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 0.9307 1.11 1.01 1.80 1.68 1.53 0.53%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 36.15 51.10 22.61 23.04 18.68 17.13 17.17 13.19%
EPS 8.55 21.21 2.38 2.33 1.82 1.74 2.16 25.74%
DPS 11.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5766 0.9307 0.555 0.505 0.45 0.42 0.3825 26.59%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.92 4.50 4.16 4.34 8.11 6.59 9.30 -
P/RPS 5.30 8.81 9.20 9.42 10.85 9.62 13.54 -14.45%
P/EPS 22.41 21.22 87.21 93.27 111.62 94.42 107.72 -23.00%
EY 4.46 4.71 1.15 1.07 0.90 1.06 0.93 29.82%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 4.84 3.75 4.30 4.51 3.92 6.08 -23.46%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 17/02/22 17/02/21 21/02/20 19/02/19 22/02/18 23/02/17 23/02/16 -
Price 1.69 4.01 4.65 4.00 8.70 6.48 6.75 -
P/RPS 4.67 7.85 10.28 8.68 11.64 9.46 9.83 -11.65%
P/EPS 19.73 18.91 97.49 85.96 119.74 92.84 78.19 -20.49%
EY 5.07 5.29 1.03 1.16 0.84 1.08 1.28 25.75%
DY 7.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 4.31 4.19 3.96 4.83 3.86 4.41 -21.00%

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