Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -2.08%    YoY -     -4.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,234,001 1,222,556 1,188,374 1,157,736 1,089,969 1,080,782 1,064,112 10.33%
  QoQ % 0.94% 2.88% 2.65% 6.22% 0.85% 1.57% -
  Horiz. % 115.97% 114.89% 111.68% 108.80% 102.43% 101.57% 100.00%
PBT 138,451 132,990 119,460 114,532 112,920 114,234 109,104 17.13%
  QoQ % 4.11% 11.33% 4.30% 1.43% -1.15% 4.70% -
  Horiz. % 126.90% 121.89% 109.49% 104.98% 103.50% 104.70% 100.00%
Tax -33,679 -30,929 -26,426 -24,700 -21,839 -22,656 -19,750 42.50%
  QoQ % -8.89% -17.04% -6.99% -13.10% 3.61% -14.71% -
  Horiz. % 170.53% 156.60% 133.80% 125.06% 110.58% 114.71% 100.00%
NP 104,772 102,061 93,034 89,832 91,081 91,578 89,354 11.14%
  QoQ % 2.66% 9.70% 3.56% -1.37% -0.54% 2.49% -
  Horiz. % 117.25% 114.22% 104.12% 100.53% 101.93% 102.49% 100.00%
NP to SH 102,163 99,726 91,150 87,816 89,684 90,048 87,784 10.59%
  QoQ % 2.44% 9.41% 3.80% -2.08% -0.40% 2.58% -
  Horiz. % 116.38% 113.60% 103.83% 100.04% 102.16% 102.58% 100.00%
Tax Rate 24.33 % 23.26 % 22.12 % 21.57 % 19.34 % 19.83 % 18.10 % 21.69%
  QoQ % 4.60% 5.15% 2.55% 11.53% -2.47% 9.56% -
  Horiz. % 134.42% 128.51% 122.21% 119.17% 106.85% 109.56% 100.00%
Total Cost 1,129,229 1,120,494 1,095,340 1,067,904 998,888 989,204 974,758 10.25%
  QoQ % 0.78% 2.30% 2.57% 6.91% 0.98% 1.48% -
  Horiz. % 115.85% 114.95% 112.37% 109.56% 102.48% 101.48% 100.00%
Net Worth 60,107,637 553,208 537,305 51,449,695 546,511 479,659 479,519 2,368.26%
  QoQ % 10,765.29% 2.96% -98.96% 9,314.20% 13.94% 0.03% -
  Horiz. % 12,534.98% 115.37% 112.05% 10,729.43% 113.97% 100.03% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,788 213 - - 35,783 127 - -
  QoQ % 5,899.03% 0.00% 0.00% 0.00% 27,875.74% 0.00% -
  Horiz. % 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 % 5,861.91% 0.00% 0.00% 0.00% 28,400.00% 0.00% -
  Horiz. % 8,942.86% 150.00% 0.00% 0.00% 28,500.00% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,107,637 553,208 537,305 51,449,695 546,511 479,659 479,519 2,368.26%
  QoQ % 10,765.29% 2.96% -98.96% 9,314.20% 13.94% 0.03% -
  Horiz. % 12,534.98% 115.37% 112.05% 10,729.43% 113.97% 100.03% 100.00%
NOSH 319,721 319,773 319,824 319,563 325,304 319,772 319,679 0.01%
  QoQ % -0.02% -0.02% 0.08% -1.76% 1.73% 0.03% -
  Horiz. % 100.01% 100.03% 100.05% 99.96% 101.76% 100.03% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.49 % 8.35 % 7.83 % 7.76 % 8.36 % 8.47 % 8.40 % 0.71%
  QoQ % 1.68% 6.64% 0.90% -7.18% -1.30% 0.83% -
  Horiz. % 101.07% 99.40% 93.21% 92.38% 99.52% 100.83% 100.00%
ROE 0.17 % 18.03 % 16.96 % 0.17 % 16.41 % 18.77 % 18.31 % -95.52%
  QoQ % -99.06% 6.31% 9,876.47% -98.96% -12.57% 2.51% -
  Horiz. % 0.93% 98.47% 92.63% 0.93% 89.62% 102.51% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 385.96 382.32 371.57 362.29 335.06 337.98 332.87 10.32%
  QoQ % 0.95% 2.89% 2.56% 8.13% -0.86% 1.54% -
  Horiz. % 115.95% 114.86% 111.63% 108.84% 100.66% 101.54% 100.00%
EPS 15.98 31.19 28.50 27.48 28.05 28.16 27.46 -30.18%
  QoQ % -48.77% 9.44% 3.71% -2.03% -0.39% 2.55% -
  Horiz. % 58.19% 113.58% 103.79% 100.07% 102.15% 102.55% 100.00%
DPS 4.00 0.07 0.00 0.00 11.00 0.04 0.00 -
  QoQ % 5,614.29% 0.00% 0.00% 0.00% 27,400.00% 0.00% -
  Horiz. % 10,000.00% 175.00% 0.00% 0.00% 27,500.00% 100.00% -
NAPS 188.0000 1.7300 1.6800 161.0000 1.6800 1.5000 1.5000 2,368.05%
  QoQ % 10,767.05% 2.98% -98.96% 9,483.33% 12.00% 0.00% -
  Horiz. % 12,533.33% 115.33% 112.00% 10,733.33% 112.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.24 47.80 46.46 45.26 42.61 42.25 41.60 10.33%
  QoQ % 0.92% 2.88% 2.65% 6.22% 0.85% 1.56% -
  Horiz. % 115.96% 114.90% 111.68% 108.80% 102.43% 101.56% 100.00%
EPS 3.99 3.90 3.56 3.43 3.51 3.52 3.43 10.56%
  QoQ % 2.31% 9.55% 3.79% -2.28% -0.28% 2.62% -
  Horiz. % 116.33% 113.70% 103.79% 100.00% 102.33% 102.62% 100.00%
DPS 0.50 0.01 0.00 0.00 1.40 0.01 0.00 -
  QoQ % 4,900.00% 0.00% 0.00% 0.00% 13,900.00% 0.00% -
  Horiz. % 5,000.00% 100.00% 0.00% 0.00% 14,000.00% 100.00% -
NAPS 23.4991 0.2163 0.2101 20.1143 0.2137 0.1875 0.1875 2,367.98%
  QoQ % 10,764.12% 2.95% -98.96% 9,312.40% 13.97% 0.00% -
  Horiz. % 12,532.85% 115.36% 112.05% 10,727.63% 113.97% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.3600 3.0400 3.2200 3.3500 3.2500 2.7200 3.1200 -
P/RPS 0.87 0.80 0.87 0.92 0.97 0.80 0.94 -5.01%
  QoQ % 8.75% -8.05% -5.43% -5.15% 21.25% -14.89% -
  Horiz. % 92.55% 85.11% 92.55% 97.87% 103.19% 85.11% 100.00%
P/EPS 10.52 9.75 11.30 12.19 11.79 9.66 11.36 -4.97%
  QoQ % 7.90% -13.72% -7.30% 3.39% 22.05% -14.96% -
  Horiz. % 92.61% 85.83% 99.47% 107.31% 103.79% 85.04% 100.00%
EY 9.51 10.26 8.85 8.20 8.48 10.35 8.80 5.28%
  QoQ % -7.31% 15.93% 7.93% -3.30% -18.07% 17.61% -
  Horiz. % 108.07% 116.59% 100.57% 93.18% 96.36% 117.61% 100.00%
DY 1.19 0.02 0.00 0.00 3.38 0.01 0.00 -
  QoQ % 5,850.00% 0.00% 0.00% 0.00% 33,700.00% 0.00% -
  Horiz. % 11,900.00% 200.00% 0.00% 0.00% 33,800.00% 100.00% -
P/NAPS 0.02 1.76 1.92 0.02 1.93 1.81 2.08 -95.41%
  QoQ % -98.86% -8.33% 9,500.00% -98.96% 6.63% -12.98% -
  Horiz. % 0.96% 84.62% 92.31% 0.96% 92.79% 87.02% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 23/08/12 24/05/12 24/02/12 17/11/11 24/08/11 -
Price 3.2800 3.1900 3.2900 3.1200 3.2800 3.0700 2.7800 -
P/RPS 0.85 0.83 0.89 0.86 0.98 0.91 0.84 0.79%
  QoQ % 2.41% -6.74% 3.49% -12.24% 7.69% 8.33% -
  Horiz. % 101.19% 98.81% 105.95% 102.38% 116.67% 108.33% 100.00%
P/EPS 10.26 10.23 11.54 11.35 11.90 10.90 10.12 0.92%
  QoQ % 0.29% -11.35% 1.67% -4.62% 9.17% 7.71% -
  Horiz. % 101.38% 101.09% 114.03% 112.15% 117.59% 107.71% 100.00%
EY 9.74 9.78 8.66 8.81 8.41 9.17 9.88 -0.94%
  QoQ % -0.41% 12.93% -1.70% 4.76% -8.29% -7.19% -
  Horiz. % 98.58% 98.99% 87.65% 89.17% 85.12% 92.81% 100.00%
DY 1.22 0.02 0.00 0.00 3.35 0.01 0.00 -
  QoQ % 6,000.00% 0.00% 0.00% 0.00% 33,400.00% 0.00% -
  Horiz. % 12,200.00% 200.00% 0.00% 0.00% 33,500.00% 100.00% -
P/NAPS 0.02 1.84 1.96 0.02 1.95 2.05 1.85 -95.04%
  QoQ % -98.91% -6.12% 9,700.00% -98.97% -4.88% 10.81% -
  Horiz. % 1.08% 99.46% 105.95% 1.08% 105.41% 110.81% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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