Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     2.44%    YoY -     13.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,309,848 1,297,680 1,309,068 1,234,001 1,222,556 1,188,374 1,157,736 8.57%
  QoQ % 0.94% -0.87% 6.08% 0.94% 2.88% 2.65% -
  Horiz. % 113.14% 112.09% 113.07% 106.59% 105.60% 102.65% 100.00%
PBT 181,670 177,056 177,936 138,451 132,990 119,460 114,532 35.97%
  QoQ % 2.61% -0.49% 28.52% 4.11% 11.33% 4.30% -
  Horiz. % 158.62% 154.59% 155.36% 120.88% 116.12% 104.30% 100.00%
Tax -41,926 -40,798 -41,804 -33,679 -30,929 -26,426 -24,700 42.25%
  QoQ % -2.77% 2.41% -24.12% -8.89% -17.04% -6.99% -
  Horiz. % 169.74% 165.17% 169.25% 136.35% 125.22% 106.99% 100.00%
NP 139,744 136,258 136,132 104,772 102,061 93,034 89,832 34.22%
  QoQ % 2.56% 0.09% 29.93% 2.66% 9.70% 3.56% -
  Horiz. % 155.56% 151.68% 151.54% 116.63% 113.61% 103.56% 100.00%
NP to SH 136,118 133,266 132,896 102,163 99,726 91,150 87,816 33.90%
  QoQ % 2.14% 0.28% 30.08% 2.44% 9.41% 3.80% -
  Horiz. % 155.00% 151.76% 151.33% 116.34% 113.56% 103.80% 100.00%
Tax Rate 23.08 % 23.04 % 23.49 % 24.33 % 23.26 % 22.12 % 21.57 % 4.61%
  QoQ % 0.17% -1.92% -3.45% 4.60% 5.15% 2.55% -
  Horiz. % 107.00% 106.82% 108.90% 112.80% 107.83% 102.55% 100.00%
Total Cost 1,170,104 1,161,422 1,172,936 1,129,229 1,120,494 1,095,340 1,067,904 6.28%
  QoQ % 0.75% -0.98% 3.87% 0.78% 2.30% 2.57% -
  Horiz. % 109.57% 108.76% 109.84% 105.74% 104.92% 102.57% 100.00%
Net Worth 67,782,235 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 20.16%
  QoQ % 10,092.04% -98.95% 5.33% 10,765.29% 2.96% -98.96% -
  Horiz. % 131.74% 1.29% 123.06% 116.83% 1.08% 1.04% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 29,841 - - 12,788 213 - - -
  QoQ % 0.00% 0.00% 0.00% 5,899.03% 0.00% 0.00% -
  Horiz. % 13,998.01% 0.00% 0.00% 5,999.03% 100.00% - -
Div Payout % 21.92 % - % - % 12.52 % 0.21 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 5,861.91% 0.00% 0.00% -
  Horiz. % 10,438.10% 0.00% 0.00% 5,961.91% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 67,782,235 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 20.16%
  QoQ % 10,092.04% -98.95% 5.33% 10,765.29% 2.96% -98.96% -
  Horiz. % 131.74% 1.29% 123.06% 116.83% 1.08% 1.04% 100.00%
NOSH 319,727 319,736 319,768 319,721 319,773 319,824 319,563 0.03%
  QoQ % -0.00% -0.01% 0.01% -0.02% -0.02% 0.08% -
  Horiz. % 100.05% 100.05% 100.06% 100.05% 100.07% 100.08% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.67 % 10.50 % 10.40 % 8.49 % 8.35 % 7.83 % 7.76 % 23.63%
  QoQ % 1.62% 0.96% 22.50% 1.68% 6.64% 0.90% -
  Horiz. % 137.50% 135.31% 134.02% 109.41% 107.60% 100.90% 100.00%
ROE 0.20 % 20.04 % 0.21 % 0.17 % 18.03 % 16.96 % 0.17 % 11.43%
  QoQ % -99.00% 9,442.86% 23.53% -99.06% 6.31% 9,876.47% -
  Horiz. % 117.65% 11,788.24% 123.53% 100.00% 10,605.88% 9,976.47% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 409.68 405.86 409.38 385.96 382.32 371.57 362.29 8.53%
  QoQ % 0.94% -0.86% 6.07% 0.95% 2.89% 2.56% -
  Horiz. % 113.08% 112.03% 113.00% 106.53% 105.53% 102.56% 100.00%
EPS 42.57 41.68 41.56 15.98 31.19 28.50 27.48 33.85%
  QoQ % 2.14% 0.29% 160.08% -48.77% 9.44% 3.71% -
  Horiz. % 154.91% 151.67% 151.24% 58.15% 113.50% 103.71% 100.00%
DPS 9.33 0.00 0.00 4.00 0.07 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 5,614.29% 0.00% 0.00% -
  Horiz. % 13,328.57% 0.00% 0.00% 5,714.29% 100.00% - -
NAPS 212.0000 2.0800 198.0000 188.0000 1.7300 1.6800 161.0000 20.12%
  QoQ % 10,092.31% -98.95% 5.32% 10,767.05% 2.98% -98.96% -
  Horiz. % 131.68% 1.29% 122.98% 116.77% 1.07% 1.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 102.42 101.47 102.36 96.49 95.59 92.92 90.52 8.57%
  QoQ % 0.94% -0.87% 6.08% 0.94% 2.87% 2.65% -
  Horiz. % 113.15% 112.10% 113.08% 106.60% 105.60% 102.65% 100.00%
EPS 10.64 10.42 10.39 7.99 7.80 7.13 6.87 33.83%
  QoQ % 2.11% 0.29% 30.04% 2.44% 9.40% 3.78% -
  Horiz. % 154.88% 151.67% 151.24% 116.30% 113.54% 103.78% 100.00%
DPS 2.33 0.00 0.00 1.00 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 4,900.00% 0.00% 0.00% -
  Horiz. % 11,650.00% 0.00% 0.00% 5,000.00% 100.00% - -
NAPS 52.9989 0.5200 49.5054 46.9982 0.4326 0.4201 40.2285 20.16%
  QoQ % 10,092.10% -98.95% 5.33% 10,764.12% 2.98% -98.96% -
  Horiz. % 131.74% 1.29% 123.06% 116.83% 1.08% 1.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.8000 4.9900 3.5500 3.3600 3.0400 3.2200 3.3500 -
P/RPS 1.66 1.23 0.87 0.87 0.80 0.87 0.92 48.16%
  QoQ % 34.96% 41.38% 0.00% 8.75% -8.05% -5.43% -
  Horiz. % 180.43% 133.70% 94.57% 94.57% 86.96% 94.57% 100.00%
P/EPS 15.97 11.97 8.54 10.52 9.75 11.30 12.19 19.71%
  QoQ % 33.42% 40.16% -18.82% 7.90% -13.72% -7.30% -
  Horiz. % 131.01% 98.20% 70.06% 86.30% 79.98% 92.70% 100.00%
EY 6.26 8.35 11.71 9.51 10.26 8.85 8.20 -16.46%
  QoQ % -25.03% -28.69% 23.13% -7.31% 15.93% 7.93% -
  Horiz. % 76.34% 101.83% 142.80% 115.98% 125.12% 107.93% 100.00%
DY 1.37 0.00 0.00 1.19 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 5,850.00% 0.00% 0.00% -
  Horiz. % 6,850.00% 0.00% 0.00% 5,950.00% 100.00% - -
P/NAPS 0.03 2.40 0.02 0.02 1.76 1.92 0.02 31.00%
  QoQ % -98.75% 11,900.00% 0.00% -98.86% -8.33% 9,500.00% -
  Horiz. % 150.00% 12,000.00% 100.00% 100.00% 8,800.00% 9,600.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 26/08/13 27/05/13 25/02/13 22/11/12 23/08/12 24/05/12 -
Price 3.2700 6.1700 4.0600 3.2800 3.1900 3.2900 3.1200 -
P/RPS 0.80 1.52 0.99 0.85 0.83 0.89 0.86 -4.70%
  QoQ % -47.37% 53.54% 16.47% 2.41% -6.74% 3.49% -
  Horiz. % 93.02% 176.74% 115.12% 98.84% 96.51% 103.49% 100.00%
P/EPS 7.68 14.80 9.77 10.26 10.23 11.54 11.35 -22.91%
  QoQ % -48.11% 51.48% -4.78% 0.29% -11.35% 1.67% -
  Horiz. % 67.67% 130.40% 86.08% 90.40% 90.13% 101.67% 100.00%
EY 13.02 6.76 10.24 9.74 9.78 8.66 8.81 29.71%
  QoQ % 92.60% -33.98% 5.13% -0.41% 12.93% -1.70% -
  Horiz. % 147.79% 76.73% 116.23% 110.56% 111.01% 98.30% 100.00%
DY 2.85 0.00 0.00 1.22 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 6,000.00% 0.00% 0.00% -
  Horiz. % 14,250.00% 0.00% 0.00% 6,100.00% 100.00% - -
P/NAPS 0.02 2.97 0.02 0.02 1.84 1.96 0.02 -
  QoQ % -99.33% 14,750.00% 0.00% -98.91% -6.12% 9,700.00% -
  Horiz. % 100.00% 14,850.00% 100.00% 100.00% 9,200.00% 9,800.00% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers