Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2012-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     9.41%    YoY -     10.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,297,680 1,309,068 1,234,001 1,222,556 1,188,374 1,157,736 1,089,969 12.34%
  QoQ % -0.87% 6.08% 0.94% 2.88% 2.65% 6.22% -
  Horiz. % 119.06% 120.10% 113.21% 112.16% 109.03% 106.22% 100.00%
PBT 177,056 177,936 138,451 132,990 119,460 114,532 112,920 35.00%
  QoQ % -0.49% 28.52% 4.11% 11.33% 4.30% 1.43% -
  Horiz. % 156.80% 157.58% 122.61% 117.77% 105.79% 101.43% 100.00%
Tax -40,798 -41,804 -33,679 -30,929 -26,426 -24,700 -21,839 51.74%
  QoQ % 2.41% -24.12% -8.89% -17.04% -6.99% -13.10% -
  Horiz. % 186.81% 191.42% 154.21% 141.62% 121.00% 113.10% 100.00%
NP 136,258 136,132 104,772 102,061 93,034 89,832 91,081 30.84%
  QoQ % 0.09% 29.93% 2.66% 9.70% 3.56% -1.37% -
  Horiz. % 149.60% 149.46% 115.03% 112.06% 102.14% 98.63% 100.00%
NP to SH 133,266 132,896 102,163 99,726 91,150 87,816 89,684 30.25%
  QoQ % 0.28% 30.08% 2.44% 9.41% 3.80% -2.08% -
  Horiz. % 148.60% 148.18% 113.91% 111.20% 101.63% 97.92% 100.00%
Tax Rate 23.04 % 23.49 % 24.33 % 23.26 % 22.12 % 21.57 % 19.34 % 12.39%
  QoQ % -1.92% -3.45% 4.60% 5.15% 2.55% 11.53% -
  Horiz. % 119.13% 121.46% 125.80% 120.27% 114.37% 111.53% 100.00%
Total Cost 1,161,422 1,172,936 1,129,229 1,120,494 1,095,340 1,067,904 998,888 10.58%
  QoQ % -0.98% 3.87% 0.78% 2.30% 2.57% 6.91% -
  Horiz. % 116.27% 117.42% 113.05% 112.17% 109.66% 106.91% 100.00%
Net Worth 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 546,511 14.00%
  QoQ % -98.95% 5.33% 10,765.29% 2.96% -98.96% 9,314.20% -
  Horiz. % 121.69% 11,585.17% 10,998.42% 101.23% 98.32% 9,414.20% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,788 213 - - 35,783 -
  QoQ % 0.00% 0.00% 5,899.03% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.74% 0.60% 0.00% 0.00% 100.00%
Div Payout % - % - % 12.52 % 0.21 % - % - % 39.90 % -
  QoQ % 0.00% 0.00% 5,861.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 31.38% 0.53% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 546,511 14.00%
  QoQ % -98.95% 5.33% 10,765.29% 2.96% -98.96% 9,314.20% -
  Horiz. % 121.69% 11,585.17% 10,998.42% 101.23% 98.32% 9,414.20% 100.00%
NOSH 319,736 319,768 319,721 319,773 319,824 319,563 325,304 -1.15%
  QoQ % -0.01% 0.01% -0.02% -0.02% 0.08% -1.76% -
  Horiz. % 98.29% 98.30% 98.28% 98.30% 98.32% 98.24% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.50 % 10.40 % 8.49 % 8.35 % 7.83 % 7.76 % 8.36 % 16.43%
  QoQ % 0.96% 22.50% 1.68% 6.64% 0.90% -7.18% -
  Horiz. % 125.60% 124.40% 101.56% 99.88% 93.66% 92.82% 100.00%
ROE 20.04 % 0.21 % 0.17 % 18.03 % 16.96 % 0.17 % 16.41 % 14.26%
  QoQ % 9,442.86% 23.53% -99.06% 6.31% 9,876.47% -98.96% -
  Horiz. % 122.12% 1.28% 1.04% 109.87% 103.35% 1.04% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 405.86 409.38 385.96 382.32 371.57 362.29 335.06 13.65%
  QoQ % -0.86% 6.07% 0.95% 2.89% 2.56% 8.13% -
  Horiz. % 121.13% 122.18% 115.19% 114.10% 110.90% 108.13% 100.00%
EPS 41.68 41.56 15.98 31.19 28.50 27.48 28.05 30.25%
  QoQ % 0.29% 160.08% -48.77% 9.44% 3.71% -2.03% -
  Horiz. % 148.59% 148.16% 56.97% 111.19% 101.60% 97.97% 100.00%
DPS 0.00 0.00 4.00 0.07 0.00 0.00 11.00 -
  QoQ % 0.00% 0.00% 5,614.29% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 36.36% 0.64% 0.00% 0.00% 100.00%
NAPS 2.0800 198.0000 188.0000 1.7300 1.6800 161.0000 1.6800 15.32%
  QoQ % -98.95% 5.32% 10,767.05% 2.98% -98.96% 9,483.33% -
  Horiz. % 123.81% 11,785.71% 11,190.48% 102.98% 100.00% 9,583.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.73 51.18 48.24 47.80 46.46 45.26 42.61 12.34%
  QoQ % -0.88% 6.09% 0.92% 2.88% 2.65% 6.22% -
  Horiz. % 119.06% 120.11% 113.21% 112.18% 109.04% 106.22% 100.00%
EPS 5.21 5.20 3.99 3.90 3.56 3.43 3.51 30.15%
  QoQ % 0.19% 30.33% 2.31% 9.55% 3.79% -2.28% -
  Horiz. % 148.43% 148.15% 113.68% 111.11% 101.42% 97.72% 100.00%
DPS 0.00 0.00 0.50 0.01 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 4,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.71% 0.71% 0.00% 0.00% 100.00%
NAPS 0.2600 24.7527 23.4991 0.2163 0.2101 20.1143 0.2137 13.98%
  QoQ % -98.95% 5.33% 10,764.12% 2.95% -98.96% 9,312.40% -
  Horiz. % 121.67% 11,582.92% 10,996.30% 101.22% 98.32% 9,412.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.9900 3.5500 3.3600 3.0400 3.2200 3.3500 3.2500 -
P/RPS 1.23 0.87 0.87 0.80 0.87 0.92 0.97 17.17%
  QoQ % 41.38% 0.00% 8.75% -8.05% -5.43% -5.15% -
  Horiz. % 126.80% 89.69% 89.69% 82.47% 89.69% 94.85% 100.00%
P/EPS 11.97 8.54 10.52 9.75 11.30 12.19 11.79 1.02%
  QoQ % 40.16% -18.82% 7.90% -13.72% -7.30% 3.39% -
  Horiz. % 101.53% 72.43% 89.23% 82.70% 95.84% 103.39% 100.00%
EY 8.35 11.71 9.51 10.26 8.85 8.20 8.48 -1.03%
  QoQ % -28.69% 23.13% -7.31% 15.93% 7.93% -3.30% -
  Horiz. % 98.47% 138.09% 112.15% 120.99% 104.36% 96.70% 100.00%
DY 0.00 0.00 1.19 0.02 0.00 0.00 3.38 -
  QoQ % 0.00% 0.00% 5,850.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.21% 0.59% 0.00% 0.00% 100.00%
P/NAPS 2.40 0.02 0.02 1.76 1.92 0.02 1.93 15.65%
  QoQ % 11,900.00% 0.00% -98.86% -8.33% 9,500.00% -98.96% -
  Horiz. % 124.35% 1.04% 1.04% 91.19% 99.48% 1.04% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 22/11/12 23/08/12 24/05/12 24/02/12 -
Price 6.1700 4.0600 3.2800 3.1900 3.2900 3.1200 3.2800 -
P/RPS 1.52 0.99 0.85 0.83 0.89 0.86 0.98 34.03%
  QoQ % 53.54% 16.47% 2.41% -6.74% 3.49% -12.24% -
  Horiz. % 155.10% 101.02% 86.73% 84.69% 90.82% 87.76% 100.00%
P/EPS 14.80 9.77 10.26 10.23 11.54 11.35 11.90 15.66%
  QoQ % 51.48% -4.78% 0.29% -11.35% 1.67% -4.62% -
  Horiz. % 124.37% 82.10% 86.22% 85.97% 96.97% 95.38% 100.00%
EY 6.76 10.24 9.74 9.78 8.66 8.81 8.41 -13.56%
  QoQ % -33.98% 5.13% -0.41% 12.93% -1.70% 4.76% -
  Horiz. % 80.38% 121.76% 115.81% 116.29% 102.97% 104.76% 100.00%
DY 0.00 0.00 1.22 0.02 0.00 0.00 3.35 -
  QoQ % 0.00% 0.00% 6,000.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 36.42% 0.60% 0.00% 0.00% 100.00%
P/NAPS 2.97 0.02 0.02 1.84 1.96 0.02 1.95 32.41%
  QoQ % 14,750.00% 0.00% -98.91% -6.12% 9,700.00% -98.97% -
  Horiz. % 152.31% 1.03% 1.03% 94.36% 100.51% 1.03% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS