Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     24.87%    YoY -     23.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,639,509 1,595,705 1,510,070 1,477,024 1,301,740 1,251,140 1,220,006 21.71%
  QoQ % 2.75% 5.67% 2.24% 13.47% 4.04% 2.55% -
  Horiz. % 134.39% 130.79% 123.78% 121.07% 106.70% 102.55% 100.00%
PBT 268,567 253,368 238,360 236,024 186,721 182,941 183,892 28.64%
  QoQ % 6.00% 6.30% 0.99% 26.40% 2.07% -0.52% -
  Horiz. % 146.05% 137.78% 129.62% 128.35% 101.54% 99.48% 100.00%
Tax -62,248 -52,658 -49,504 -51,884 -37,885 -38,870 -38,666 37.24%
  QoQ % -18.21% -6.37% 4.59% -36.95% 2.54% -0.53% -
  Horiz. % 160.99% 136.19% 128.03% 134.19% 97.98% 100.53% 100.00%
NP 206,319 200,709 188,856 184,140 148,836 144,070 145,226 26.29%
  QoQ % 2.79% 6.28% 2.56% 23.72% 3.31% -0.80% -
  Horiz. % 142.07% 138.20% 130.04% 126.80% 102.49% 99.20% 100.00%
NP to SH 202,530 197,408 185,780 181,800 145,597 141,106 142,850 26.12%
  QoQ % 2.59% 6.26% 2.19% 24.87% 3.18% -1.22% -
  Horiz. % 141.78% 138.19% 130.05% 127.27% 101.92% 98.78% 100.00%
Tax Rate 23.18 % 20.78 % 20.77 % 21.98 % 20.29 % 21.25 % 21.03 % 6.69%
  QoQ % 11.55% 0.05% -5.51% 8.33% -4.52% 1.05% -
  Horiz. % 110.22% 98.81% 98.76% 104.52% 96.48% 101.05% 100.00%
Total Cost 1,433,190 1,394,996 1,321,214 1,292,884 1,152,904 1,107,069 1,074,780 21.09%
  QoQ % 2.74% 5.58% 2.19% 12.14% 4.14% 3.00% -
  Horiz. % 133.35% 129.79% 122.93% 120.29% 107.27% 103.00% 100.00%
Net Worth 946,412 920,833 895,255 850,492 799,393 786,545 773,756 14.33%
  QoQ % 2.78% 2.86% 5.26% 6.39% 1.63% 1.65% -
  Horiz. % 122.31% 119.01% 115.70% 109.92% 103.31% 101.65% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 35,170 - - - - 59,683 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.93% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 17.37 % - % - % - % - % 42.30 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.06% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 946,412 920,833 895,255 850,492 799,393 786,545 773,756 14.33%
  QoQ % 2.78% 2.86% 5.26% 6.39% 1.63% 1.65% -
  Horiz. % 122.31% 119.01% 115.70% 109.92% 103.31% 101.65% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,515 639,468 639,468 -
  QoQ % 0.00% 0.00% 0.00% -0.01% 0.01% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.58 % 12.58 % 12.51 % 12.47 % 11.43 % 11.52 % 11.90 % 3.76%
  QoQ % 0.00% 0.56% 0.32% 9.10% -0.78% -3.19% -
  Horiz. % 105.71% 105.71% 105.13% 104.79% 96.05% 96.81% 100.00%
ROE 21.40 % 21.44 % 20.75 % 21.38 % 18.21 % 17.94 % 18.46 % 10.32%
  QoQ % -0.19% 3.33% -2.95% 17.41% 1.51% -2.82% -
  Horiz. % 115.93% 116.14% 112.41% 115.82% 98.65% 97.18% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 256.39 249.54 236.14 230.98 203.55 195.65 190.78 21.72%
  QoQ % 2.75% 5.67% 2.23% 13.48% 4.04% 2.55% -
  Horiz. % 134.39% 130.80% 123.78% 121.07% 106.69% 102.55% 100.00%
EPS 31.67 30.87 29.06 28.44 22.77 22.07 22.34 26.12%
  QoQ % 2.59% 6.23% 2.18% 24.90% 3.17% -1.21% -
  Horiz. % 141.76% 138.18% 130.08% 127.31% 101.92% 98.79% 100.00%
DPS 5.50 0.00 0.00 0.00 0.00 9.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.95% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4800 1.4400 1.4000 1.3300 1.2500 1.2300 1.2100 14.33%
  QoQ % 2.78% 2.86% 5.26% 6.40% 1.63% 1.65% -
  Horiz. % 122.31% 119.01% 115.70% 109.92% 103.31% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 128.19 124.77 118.07 115.49 101.78 97.83 95.39 21.71%
  QoQ % 2.74% 5.67% 2.23% 13.47% 4.04% 2.56% -
  Horiz. % 134.39% 130.80% 123.78% 121.07% 106.70% 102.56% 100.00%
EPS 15.84 15.44 14.53 14.21 11.38 11.03 11.17 26.14%
  QoQ % 2.59% 6.26% 2.25% 24.87% 3.17% -1.25% -
  Horiz. % 141.81% 138.23% 130.08% 127.22% 101.88% 98.75% 100.00%
DPS 2.75 0.00 0.00 0.00 0.00 4.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.89% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7400 0.7200 0.7000 0.6650 0.6250 0.6150 0.6050 14.33%
  QoQ % 2.78% 2.86% 5.26% 6.40% 1.63% 1.65% -
  Horiz. % 122.31% 119.01% 115.70% 109.92% 103.31% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.3000 7.7300 6.5000 5.6700 4.4700 4.4300 3.7000 -
P/RPS 3.63 3.10 2.75 2.45 2.20 2.26 1.94 51.67%
  QoQ % 17.10% 12.73% 12.24% 11.36% -2.65% 16.49% -
  Horiz. % 187.11% 159.79% 141.75% 126.29% 113.40% 116.49% 100.00%
P/EPS 29.36 25.04 22.37 19.94 19.63 20.08 16.56 46.33%
  QoQ % 17.25% 11.94% 12.19% 1.58% -2.24% 21.26% -
  Horiz. % 177.29% 151.21% 135.08% 120.41% 118.54% 121.26% 100.00%
EY 3.41 3.99 4.47 5.01 5.09 4.98 6.04 -31.62%
  QoQ % -14.54% -10.74% -10.78% -1.57% 2.21% -17.55% -
  Horiz. % 56.46% 66.06% 74.01% 82.95% 84.27% 82.45% 100.00%
DY 0.59 0.00 0.00 0.00 0.00 2.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 27.96% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 6.28 5.37 4.64 4.26 3.58 3.60 3.06 61.28%
  QoQ % 16.95% 15.73% 8.92% 18.99% -0.56% 17.65% -
  Horiz. % 205.23% 175.49% 151.63% 139.22% 116.99% 117.65% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 20/11/15 20/08/15 21/05/15 25/02/15 20/11/14 20/08/14 -
Price 6.7500 8.9000 7.3100 6.2000 5.5000 4.5400 3.9700 -
P/RPS 2.63 3.57 3.10 2.68 2.70 2.32 2.08 16.88%
  QoQ % -26.33% 15.16% 15.67% -0.74% 16.38% 11.54% -
  Horiz. % 126.44% 171.63% 149.04% 128.85% 129.81% 111.54% 100.00%
P/EPS 21.31 28.83 25.16 21.81 24.16 20.57 17.77 12.84%
  QoQ % -26.08% 14.59% 15.36% -9.73% 17.45% 15.76% -
  Horiz. % 119.92% 162.24% 141.59% 122.73% 135.96% 115.76% 100.00%
EY 4.69 3.47 3.97 4.59 4.14 4.86 5.63 -11.44%
  QoQ % 35.16% -12.59% -13.51% 10.87% -14.81% -13.68% -
  Horiz. % 83.30% 61.63% 70.52% 81.53% 73.53% 86.32% 100.00%
DY 0.81 0.00 0.00 0.00 0.00 2.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.32% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.56 6.18 5.22 4.66 4.40 3.69 3.28 24.49%
  QoQ % -26.21% 18.39% 12.02% 5.91% 19.24% 12.50% -
  Horiz. % 139.02% 188.41% 159.15% 142.07% 134.15% 112.50% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers