Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     8.00%    YoY -     10.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,301,740 1,251,140 1,220,006 1,224,708 1,307,292 1,309,848 1,297,680 0.21%
  QoQ % 4.04% 2.55% -0.38% -6.32% -0.20% 0.94% -
  Horiz. % 100.31% 96.41% 94.01% 94.38% 100.74% 100.94% 100.00%
PBT 186,721 182,941 183,892 188,568 180,134 181,670 177,056 3.60%
  QoQ % 2.07% -0.52% -2.48% 4.68% -0.85% 2.61% -
  Horiz. % 105.46% 103.32% 103.86% 106.50% 101.74% 102.61% 100.00%
Tax -37,885 -38,870 -38,666 -39,268 -40,079 -41,926 -40,798 -4.81%
  QoQ % 2.54% -0.53% 1.53% 2.02% 4.41% -2.77% -
  Horiz. % 92.86% 95.28% 94.77% 96.25% 98.24% 102.77% 100.00%
NP 148,836 144,070 145,226 149,300 140,055 139,744 136,258 6.05%
  QoQ % 3.31% -0.80% -2.73% 6.60% 0.22% 2.56% -
  Horiz. % 109.23% 105.73% 106.58% 109.57% 102.79% 102.56% 100.00%
NP to SH 145,597 141,106 142,850 147,332 136,422 136,118 133,266 6.06%
  QoQ % 3.18% -1.22% -3.04% 8.00% 0.22% 2.14% -
  Horiz. % 109.25% 105.88% 107.19% 110.55% 102.37% 102.14% 100.00%
Tax Rate 20.29 % 21.25 % 21.03 % 20.82 % 22.25 % 23.08 % 23.04 % -8.10%
  QoQ % -4.52% 1.05% 1.01% -6.43% -3.60% 0.17% -
  Horiz. % 88.06% 92.23% 91.28% 90.36% 96.57% 100.17% 100.00%
Total Cost 1,152,904 1,107,069 1,074,780 1,075,408 1,167,237 1,170,104 1,161,422 -0.49%
  QoQ % 4.14% 3.00% -0.06% -7.87% -0.25% 0.75% -
  Horiz. % 99.27% 95.32% 92.54% 92.59% 100.50% 100.75% 100.00%
Net Worth 799,393 786,545 773,756 73,538,820 697,148 67,782,235 665,051 13.01%
  QoQ % 1.63% 1.65% -98.95% 10,448.51% -98.97% 10,092.04% -
  Horiz. % 120.20% 118.27% 116.35% 11,057.62% 104.83% 10,192.04% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 59,683 - - 44,771 29,841 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.03% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 150.03% 100.00% -
Div Payout % - % 42.30 % - % - % 32.82 % 21.92 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 49.73% 0.00% -
  Horiz. % 0.00% 192.97% 0.00% 0.00% 149.73% 100.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 799,393 786,545 773,756 73,538,820 697,148 67,782,235 665,051 13.01%
  QoQ % 1.63% 1.65% -98.95% 10,448.51% -98.97% 10,092.04% -
  Horiz. % 120.20% 118.27% 116.35% 11,057.62% 104.83% 10,192.04% 100.00%
NOSH 639,515 639,468 639,468 639,468 639,586 319,727 319,736 58.55%
  QoQ % 0.01% 0.00% 0.00% -0.02% 100.04% -0.00% -
  Horiz. % 200.01% 200.00% 200.00% 200.00% 200.04% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.43 % 11.52 % 11.90 % 12.19 % 10.71 % 10.67 % 10.50 % 5.80%
  QoQ % -0.78% -3.19% -2.38% 13.82% 0.37% 1.62% -
  Horiz. % 108.86% 109.71% 113.33% 116.10% 102.00% 101.62% 100.00%
ROE 18.21 % 17.94 % 18.46 % 0.20 % 19.57 % 0.20 % 20.04 % -6.17%
  QoQ % 1.51% -2.82% 9,130.00% -98.98% 9,685.00% -99.00% -
  Horiz. % 90.87% 89.52% 92.12% 1.00% 97.65% 1.00% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 203.55 195.65 190.78 191.52 204.40 409.68 405.86 -36.80%
  QoQ % 4.04% 2.55% -0.39% -6.30% -50.11% 0.94% -
  Horiz. % 50.15% 48.21% 47.01% 47.19% 50.36% 100.94% 100.00%
EPS 22.77 22.07 22.34 23.04 21.33 42.57 41.68 -33.10%
  QoQ % 3.17% -1.21% -3.04% 8.02% -49.89% 2.14% -
  Horiz. % 54.63% 52.95% 53.60% 55.28% 51.18% 102.14% 100.00%
DPS 0.00 9.33 0.00 0.00 7.00 9.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -24.97% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 75.03% 100.00% -
NAPS 1.2500 1.2300 1.2100 115.0000 1.0900 212.0000 2.0800 -28.72%
  QoQ % 1.63% 1.65% -98.95% 10,450.46% -99.49% 10,092.31% -
  Horiz. % 60.10% 59.13% 58.17% 5,528.85% 52.40% 10,192.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 101.78 97.83 95.39 95.76 102.22 102.42 101.47 0.20%
  QoQ % 4.04% 2.56% -0.39% -6.32% -0.20% 0.94% -
  Horiz. % 100.31% 96.41% 94.01% 94.37% 100.74% 100.94% 100.00%
EPS 11.38 11.03 11.17 11.52 10.67 10.64 10.42 6.03%
  QoQ % 3.17% -1.25% -3.04% 7.97% 0.28% 2.11% -
  Horiz. % 109.21% 105.85% 107.20% 110.56% 102.40% 102.11% 100.00%
DPS 0.00 4.67 0.00 0.00 3.50 2.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 50.21% 0.00% -
  Horiz. % 0.00% 200.43% 0.00% 0.00% 150.21% 100.00% -
NAPS 0.6250 0.6150 0.6050 57.5000 0.5451 52.9989 0.5200 13.01%
  QoQ % 1.63% 1.65% -98.95% 10,448.52% -98.97% 10,092.10% -
  Horiz. % 120.19% 118.27% 116.35% 11,057.69% 104.83% 10,192.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.4700 4.4300 3.7000 4.2600 4.3200 6.8000 4.9900 -
P/RPS 2.20 2.26 1.94 2.22 2.11 1.66 1.23 47.19%
  QoQ % -2.65% 16.49% -12.61% 5.21% 27.11% 34.96% -
  Horiz. % 178.86% 183.74% 157.72% 180.49% 171.54% 134.96% 100.00%
P/EPS 19.63 20.08 16.56 18.49 20.25 15.97 11.97 38.94%
  QoQ % -2.24% 21.26% -10.44% -8.69% 26.80% 33.42% -
  Horiz. % 163.99% 167.75% 138.35% 154.47% 169.17% 133.42% 100.00%
EY 5.09 4.98 6.04 5.41 4.94 6.26 8.35 -28.04%
  QoQ % 2.21% -17.55% 11.65% 9.51% -21.09% -25.03% -
  Horiz. % 60.96% 59.64% 72.34% 64.79% 59.16% 74.97% 100.00%
DY 0.00 2.11 0.00 0.00 1.62 1.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 18.25% 0.00% -
  Horiz. % 0.00% 154.01% 0.00% 0.00% 118.25% 100.00% -
P/NAPS 3.58 3.60 3.06 0.04 3.96 0.03 2.40 30.46%
  QoQ % -0.56% 17.65% 7,550.00% -98.99% 13,100.00% -98.75% -
  Horiz. % 149.17% 150.00% 127.50% 1.67% 165.00% 1.25% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 20/08/14 23/05/14 26/02/14 22/11/13 26/08/13 -
Price 5.5000 4.5400 3.9700 3.9000 4.5600 3.2700 6.1700 -
P/RPS 2.70 2.32 2.08 2.04 2.23 0.80 1.52 46.52%
  QoQ % 16.38% 11.54% 1.96% -8.52% 178.75% -47.37% -
  Horiz. % 177.63% 152.63% 136.84% 134.21% 146.71% 52.63% 100.00%
P/EPS 24.16 20.57 17.77 16.93 21.38 7.68 14.80 38.52%
  QoQ % 17.45% 15.76% 4.96% -20.81% 178.39% -48.11% -
  Horiz. % 163.24% 138.99% 120.07% 114.39% 144.46% 51.89% 100.00%
EY 4.14 4.86 5.63 5.91 4.68 13.02 6.76 -27.82%
  QoQ % -14.81% -13.68% -4.74% 26.28% -64.06% 92.60% -
  Horiz. % 61.24% 71.89% 83.28% 87.43% 69.23% 192.60% 100.00%
DY 0.00 2.06 0.00 0.00 1.54 2.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -45.96% 0.00% -
  Horiz. % 0.00% 72.28% 0.00% 0.00% 54.04% 100.00% -
P/NAPS 4.40 3.69 3.28 0.03 4.18 0.02 2.97 29.86%
  QoQ % 19.24% 12.50% 10,833.33% -99.28% 20,800.00% -99.33% -
  Horiz. % 148.15% 124.24% 110.44% 1.01% 140.74% 0.67% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers