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 - 2,557,872
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 64.10 62.38 59.04 57.74 50.89 48.91 47.70 21.71%
  QoQ % 2.76% 5.66% 2.25% 13.46% 4.05% 2.54% -
  Horiz. % 134.38% 130.78% 123.77% 121.05% 106.69% 102.54% 100.00%
EPS 7.92 7.72 7.26 7.11 5.69 5.52 5.58 26.22%
  QoQ % 2.59% 6.34% 2.11% 24.96% 3.08% -1.08% -
  Horiz. % 141.94% 138.35% 130.11% 127.42% 101.97% 98.92% 100.00%
DPS 1.37 0.00 0.00 0.00 0.00 2.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 58.80% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3700 0.3600 0.3500 0.3325 0.3125 0.3075 0.3025 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS