Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     3.80%    YoY -     3.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,309,068 1,234,001 1,222,556 1,188,374 1,157,736 1,089,969 1,080,782 13.61%
  QoQ % 6.08% 0.94% 2.88% 2.65% 6.22% 0.85% -
  Horiz. % 121.12% 114.18% 113.12% 109.95% 107.12% 100.85% 100.00%
PBT 177,936 138,451 132,990 119,460 114,532 112,920 114,234 34.34%
  QoQ % 28.52% 4.11% 11.33% 4.30% 1.43% -1.15% -
  Horiz. % 155.76% 121.20% 116.42% 104.57% 100.26% 98.85% 100.00%
Tax -41,804 -33,679 -30,929 -26,426 -24,700 -21,839 -22,656 50.38%
  QoQ % -24.12% -8.89% -17.04% -6.99% -13.10% 3.61% -
  Horiz. % 184.52% 148.65% 136.52% 116.64% 109.02% 96.39% 100.00%
NP 136,132 104,772 102,061 93,034 89,832 91,081 91,578 30.22%
  QoQ % 29.93% 2.66% 9.70% 3.56% -1.37% -0.54% -
  Horiz. % 148.65% 114.41% 111.45% 101.59% 98.09% 99.46% 100.00%
NP to SH 132,896 102,163 99,726 91,150 87,816 89,684 90,048 29.60%
  QoQ % 30.08% 2.44% 9.41% 3.80% -2.08% -0.40% -
  Horiz. % 147.58% 113.45% 110.75% 101.22% 97.52% 99.60% 100.00%
Tax Rate 23.49 % 24.33 % 23.26 % 22.12 % 21.57 % 19.34 % 19.83 % 11.94%
  QoQ % -3.45% 4.60% 5.15% 2.55% 11.53% -2.47% -
  Horiz. % 118.46% 122.69% 117.30% 111.55% 108.77% 97.53% 100.00%
Total Cost 1,172,936 1,129,229 1,120,494 1,095,340 1,067,904 998,888 989,204 12.02%
  QoQ % 3.87% 0.78% 2.30% 2.57% 6.91% 0.98% -
  Horiz. % 118.57% 114.16% 113.27% 110.73% 107.96% 100.98% 100.00%
Net Worth 63,314,261 60,107,637 553,208 537,305 51,449,695 546,511 479,659 2,484.78%
  QoQ % 5.33% 10,765.29% 2.96% -98.96% 9,314.20% 13.94% -
  Horiz. % 13,199.85% 12,531.33% 115.33% 112.02% 10,726.31% 113.94% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 12,788 213 - - 35,783 127 -
  QoQ % 0.00% 5,899.03% 0.00% 0.00% 0.00% 27,875.74% -
  Horiz. % 0.00% 9,998.40% 166.67% 0.00% 0.00% 27,975.74% 100.00%
Div Payout % - % 12.52 % 0.21 % - % - % 39.90 % 0.14 % -
  QoQ % 0.00% 5,861.91% 0.00% 0.00% 0.00% 28,400.00% -
  Horiz. % 0.00% 8,942.86% 150.00% 0.00% 0.00% 28,500.00% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 63,314,261 60,107,637 553,208 537,305 51,449,695 546,511 479,659 2,484.78%
  QoQ % 5.33% 10,765.29% 2.96% -98.96% 9,314.20% 13.94% -
  Horiz. % 13,199.85% 12,531.33% 115.33% 112.02% 10,726.31% 113.94% 100.00%
NOSH 319,768 319,721 319,773 319,824 319,563 325,304 319,772 -0.00%
  QoQ % 0.01% -0.02% -0.02% 0.08% -1.76% 1.73% -
  Horiz. % 100.00% 99.98% 100.00% 100.02% 99.93% 101.73% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.40 % 8.49 % 8.35 % 7.83 % 7.76 % 8.36 % 8.47 % 14.65%
  QoQ % 22.50% 1.68% 6.64% 0.90% -7.18% -1.30% -
  Horiz. % 122.79% 100.24% 98.58% 92.44% 91.62% 98.70% 100.00%
ROE 0.21 % 0.17 % 18.03 % 16.96 % 0.17 % 16.41 % 18.77 % -94.98%
  QoQ % 23.53% -99.06% 6.31% 9,876.47% -98.96% -12.57% -
  Horiz. % 1.12% 0.91% 96.06% 90.36% 0.91% 87.43% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 409.38 385.96 382.32 371.57 362.29 335.06 337.98 13.62%
  QoQ % 6.07% 0.95% 2.89% 2.56% 8.13% -0.86% -
  Horiz. % 121.13% 114.20% 113.12% 109.94% 107.19% 99.14% 100.00%
EPS 41.56 15.98 31.19 28.50 27.48 28.05 28.16 29.60%
  QoQ % 160.08% -48.77% 9.44% 3.71% -2.03% -0.39% -
  Horiz. % 147.59% 56.75% 110.76% 101.21% 97.59% 99.61% 100.00%
DPS 0.00 4.00 0.07 0.00 0.00 11.00 0.04 -
  QoQ % 0.00% 5,614.29% 0.00% 0.00% 0.00% 27,400.00% -
  Horiz. % 0.00% 10,000.00% 175.00% 0.00% 0.00% 27,500.00% 100.00%
NAPS 198.0000 188.0000 1.7300 1.6800 161.0000 1.6800 1.5000 2,484.80%
  QoQ % 5.32% 10,767.05% 2.98% -98.96% 9,483.33% 12.00% -
  Horiz. % 13,200.00% 12,533.33% 115.33% 112.00% 10,733.33% 112.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 51.18 48.24 47.80 46.46 45.26 42.61 42.25 13.62%
  QoQ % 6.09% 0.92% 2.88% 2.65% 6.22% 0.85% -
  Horiz. % 121.14% 114.18% 113.14% 109.96% 107.12% 100.85% 100.00%
EPS 5.20 3.99 3.90 3.56 3.43 3.51 3.52 29.68%
  QoQ % 30.33% 2.31% 9.55% 3.79% -2.28% -0.28% -
  Horiz. % 147.73% 113.35% 110.80% 101.14% 97.44% 99.72% 100.00%
DPS 0.00 0.50 0.01 0.00 0.00 1.40 0.01 -
  QoQ % 0.00% 4,900.00% 0.00% 0.00% 0.00% 13,900.00% -
  Horiz. % 0.00% 5,000.00% 100.00% 0.00% 0.00% 14,000.00% 100.00%
NAPS 24.7527 23.4991 0.2163 0.2101 20.1143 0.2137 0.1875 2,484.98%
  QoQ % 5.33% 10,764.12% 2.95% -98.96% 9,312.40% 13.97% -
  Horiz. % 13,201.44% 12,532.85% 115.36% 112.05% 10,727.63% 113.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.5500 3.3600 3.0400 3.2200 3.3500 3.2500 2.7200 -
P/RPS 0.87 0.87 0.80 0.87 0.92 0.97 0.80 5.75%
  QoQ % 0.00% 8.75% -8.05% -5.43% -5.15% 21.25% -
  Horiz. % 108.75% 108.75% 100.00% 108.75% 115.00% 121.25% 100.00%
P/EPS 8.54 10.52 9.75 11.30 12.19 11.79 9.66 -7.88%
  QoQ % -18.82% 7.90% -13.72% -7.30% 3.39% 22.05% -
  Horiz. % 88.41% 108.90% 100.93% 116.98% 126.19% 122.05% 100.00%
EY 11.71 9.51 10.26 8.85 8.20 8.48 10.35 8.57%
  QoQ % 23.13% -7.31% 15.93% 7.93% -3.30% -18.07% -
  Horiz. % 113.14% 91.88% 99.13% 85.51% 79.23% 81.93% 100.00%
DY 0.00 1.19 0.02 0.00 0.00 3.38 0.01 -
  QoQ % 0.00% 5,850.00% 0.00% 0.00% 0.00% 33,700.00% -
  Horiz. % 0.00% 11,900.00% 200.00% 0.00% 0.00% 33,800.00% 100.00%
P/NAPS 0.02 0.02 1.76 1.92 0.02 1.93 1.81 -95.03%
  QoQ % 0.00% -98.86% -8.33% 9,500.00% -98.96% 6.63% -
  Horiz. % 1.10% 1.10% 97.24% 106.08% 1.10% 106.63% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 22/11/12 23/08/12 24/05/12 24/02/12 17/11/11 -
Price 4.0600 3.2800 3.1900 3.2900 3.1200 3.2800 3.0700 -
P/RPS 0.99 0.85 0.83 0.89 0.86 0.98 0.91 5.77%
  QoQ % 16.47% 2.41% -6.74% 3.49% -12.24% 7.69% -
  Horiz. % 108.79% 93.41% 91.21% 97.80% 94.51% 107.69% 100.00%
P/EPS 9.77 10.26 10.23 11.54 11.35 11.90 10.90 -7.03%
  QoQ % -4.78% 0.29% -11.35% 1.67% -4.62% 9.17% -
  Horiz. % 89.63% 94.13% 93.85% 105.87% 104.13% 109.17% 100.00%
EY 10.24 9.74 9.78 8.66 8.81 8.41 9.17 7.63%
  QoQ % 5.13% -0.41% 12.93% -1.70% 4.76% -8.29% -
  Horiz. % 111.67% 106.22% 106.65% 94.44% 96.07% 91.71% 100.00%
DY 0.00 1.22 0.02 0.00 0.00 3.35 0.01 -
  QoQ % 0.00% 6,000.00% 0.00% 0.00% 0.00% 33,400.00% -
  Horiz. % 0.00% 12,200.00% 200.00% 0.00% 0.00% 33,500.00% 100.00%
P/NAPS 0.02 0.02 1.84 1.96 0.02 1.95 2.05 -95.42%
  QoQ % 0.00% -98.91% -6.12% 9,700.00% -98.97% -4.88% -
  Horiz. % 0.98% 0.98% 89.76% 95.61% 0.98% 95.12% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

176  453  560  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.095+0.005 
 DATAPRP 0.20-0.02 
 MAHSING 0.99-0.01 
 DGSB 0.22+0.005 
 KSTAR 0.435+0.065 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.71-0.07 
 VIVOCOM 0.0450.00 
 HWGB 0.765+0.05 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS