[KOSSAN] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.05%
YoY- 2.5%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 481,446 924,555 1,307,022 578,349 589,372 477,773 438,187 1.58%
PBT 956 273,704 764,868 72,279 71,400 58,997 54,393 -48.99%
Tax -3,439 -54,632 -221,044 -10,702 -10,367 -12,533 -9,023 -14.84%
NP -2,483 219,072 543,824 61,577 61,033 46,464 45,370 -
-
NP to SH -2,489 218,674 542,487 61,003 59,514 46,464 44,633 -
-
Tax Rate 359.73% 19.96% 28.90% 14.81% 14.52% 21.24% 16.59% -
Total Cost 483,929 705,483 763,198 516,772 528,339 431,309 392,817 3.53%
-
Net Worth 3,883,565 4,032,672 2,380,611 1,419,618 1,291,725 1,151,042 1,074,306 23.87%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 63,790 306,278 - - - - - -
Div Payout % 0.00% 140.06% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,883,565 4,032,672 2,380,611 1,419,618 1,291,725 1,151,042 1,074,306 23.87%
NOSH 2,557,872 2,557,872 2,557,872 1,278,936 1,278,936 639,468 639,468 25.97%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -0.52% 23.69% 41.61% 10.65% 10.36% 9.73% 10.35% -
ROE -0.06% 5.42% 22.79% 4.30% 4.61% 4.04% 4.15% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 18.87 36.22 51.10 45.22 46.08 74.71 68.52 -19.33%
EPS -0.10 8.57 21.21 4.77 4.65 7.18 6.98 -
DPS 2.50 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.522 1.58 0.9307 1.11 1.01 1.80 1.68 -1.63%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 18.82 36.15 51.10 22.61 23.04 18.68 17.13 1.57%
EPS -0.10 8.55 21.21 2.38 2.33 1.82 1.74 -
DPS 2.49 11.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5183 1.5766 0.9307 0.555 0.505 0.45 0.42 23.87%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.10 1.92 4.50 4.16 4.34 8.11 6.59 -
P/RPS 5.83 5.30 8.81 9.20 9.42 10.85 9.62 -8.00%
P/EPS -1,127.67 22.41 21.22 87.21 93.27 111.62 94.42 -
EY -0.09 4.46 4.71 1.15 1.07 0.90 1.06 -
DY 2.27 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.22 4.84 3.75 4.30 4.51 3.92 -24.59%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 16/02/23 17/02/22 17/02/21 21/02/20 19/02/19 22/02/18 23/02/17 -
Price 1.13 1.69 4.01 4.65 4.00 8.70 6.48 -
P/RPS 5.99 4.67 7.85 10.28 8.68 11.64 9.46 -7.33%
P/EPS -1,158.43 19.73 18.91 97.49 85.96 119.74 92.84 -
EY -0.09 5.07 5.29 1.03 1.16 0.84 1.08 -
DY 2.21 7.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.07 4.31 4.19 3.96 4.83 3.86 -24.05%

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