Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     64.11%    YoY -     10.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 648,840 327,267 1,234,001 916,917 594,187 289,434 1,089,969 -29.26%
  QoQ % 98.26% -73.48% 34.58% 54.31% 105.29% -73.45% -
  Horiz. % 59.53% 30.03% 113.21% 84.12% 54.51% 26.55% 100.00%
PBT 88,528 44,484 138,451 99,743 59,730 28,633 112,920 -14.99%
  QoQ % 99.01% -67.87% 38.81% 66.99% 108.61% -74.64% -
  Horiz. % 78.40% 39.39% 122.61% 88.33% 52.90% 25.36% 100.00%
Tax -20,399 -10,451 -33,679 -23,197 -13,213 -6,175 -21,839 -4.45%
  QoQ % -95.19% 68.97% -45.19% -75.56% -113.98% 71.72% -
  Horiz. % 93.41% 47.85% 154.21% 106.22% 60.50% 28.28% 100.00%
NP 68,129 34,033 104,772 76,546 46,517 22,458 91,081 -17.61%
  QoQ % 100.19% -67.52% 36.87% 64.55% 107.13% -75.34% -
  Horiz. % 74.80% 37.37% 115.03% 84.04% 51.07% 24.66% 100.00%
NP to SH 66,633 33,224 102,163 74,795 45,575 21,954 89,684 -17.98%
  QoQ % 100.56% -67.48% 36.59% 64.11% 107.59% -75.52% -
  Horiz. % 74.30% 37.05% 113.91% 83.40% 50.82% 24.48% 100.00%
Tax Rate 23.04 % 23.49 % 24.33 % 23.26 % 22.12 % 21.57 % 19.34 % 12.39%
  QoQ % -1.92% -3.45% 4.60% 5.15% 2.55% 11.53% -
  Horiz. % 119.13% 121.46% 125.80% 120.27% 114.37% 111.53% 100.00%
Total Cost 580,711 293,234 1,129,229 840,371 547,670 266,976 998,888 -30.37%
  QoQ % 98.04% -74.03% 34.37% 53.44% 105.14% -73.27% -
  Horiz. % 58.14% 29.36% 113.05% 84.13% 54.83% 26.73% 100.00%
Net Worth 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 546,511 14.00%
  QoQ % -98.95% 5.33% 10,765.29% 2.96% -98.96% 9,314.20% -
  Horiz. % 121.69% 11,585.17% 10,998.42% 101.23% 98.32% 9,414.20% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 12,788 159 - - 35,783 -
  QoQ % 0.00% 0.00% 7,898.73% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.74% 0.45% 0.00% 0.00% 100.00%
Div Payout % - % - % 12.52 % 0.21 % - % - % 39.90 % -
  QoQ % 0.00% 0.00% 5,861.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 31.38% 0.53% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 546,511 14.00%
  QoQ % -98.95% 5.33% 10,765.29% 2.96% -98.96% 9,314.20% -
  Horiz. % 121.69% 11,585.17% 10,998.42% 101.23% 98.32% 9,414.20% 100.00%
NOSH 319,736 319,768 319,721 319,773 319,824 319,563 325,304 -1.15%
  QoQ % -0.01% 0.01% -0.02% -0.02% 0.08% -1.76% -
  Horiz. % 98.29% 98.30% 98.28% 98.30% 98.32% 98.24% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.50 % 10.40 % 8.49 % 8.35 % 7.83 % 7.76 % 8.36 % 16.43%
  QoQ % 0.96% 22.50% 1.68% 6.64% 0.90% -7.18% -
  Horiz. % 125.60% 124.40% 101.56% 99.88% 93.66% 92.82% 100.00%
ROE 10.02 % 0.05 % 0.17 % 13.52 % 8.48 % 0.04 % 16.41 % -28.05%
  QoQ % 19,940.00% -70.59% -98.74% 59.43% 21,100.00% -99.76% -
  Horiz. % 61.06% 0.30% 1.04% 82.39% 51.68% 0.24% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 202.93 102.34 385.96 286.74 185.79 90.57 335.06 -28.44%
  QoQ % 98.29% -73.48% 34.60% 54.34% 105.13% -72.97% -
  Horiz. % 60.57% 30.54% 115.19% 85.58% 55.45% 27.03% 100.00%
EPS 20.84 10.39 15.98 23.39 14.25 6.87 28.05 -17.98%
  QoQ % 100.58% -34.98% -31.68% 64.14% 107.42% -75.51% -
  Horiz. % 74.30% 37.04% 56.97% 83.39% 50.80% 24.49% 100.00%
DPS 0.00 0.00 4.00 0.05 0.00 0.00 11.00 -
  QoQ % 0.00% 0.00% 7,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 36.36% 0.45% 0.00% 0.00% 100.00%
NAPS 2.0800 198.0000 188.0000 1.7300 1.6800 161.0000 1.6800 15.32%
  QoQ % -98.95% 5.32% 10,767.05% 2.98% -98.96% 9,483.33% -
  Horiz. % 123.81% 11,785.71% 11,190.48% 102.98% 100.00% 9,583.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 25.37 12.79 48.24 35.85 23.23 11.32 42.61 -29.25%
  QoQ % 98.36% -73.49% 34.56% 54.33% 105.21% -73.43% -
  Horiz. % 59.54% 30.02% 113.21% 84.14% 54.52% 26.57% 100.00%
EPS 2.61 1.30 3.99 2.92 1.78 0.86 3.51 -17.94%
  QoQ % 100.77% -67.42% 36.64% 64.04% 106.98% -75.50% -
  Horiz. % 74.36% 37.04% 113.68% 83.19% 50.71% 24.50% 100.00%
DPS 0.00 0.00 0.50 0.01 0.00 0.00 1.40 -
  QoQ % 0.00% 0.00% 4,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.71% 0.71% 0.00% 0.00% 100.00%
NAPS 0.2600 24.7527 23.4991 0.2163 0.2101 20.1143 0.2137 13.98%
  QoQ % -98.95% 5.33% 10,764.12% 2.95% -98.96% 9,312.40% -
  Horiz. % 121.67% 11,582.92% 10,996.30% 101.22% 98.32% 9,412.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.9900 3.5500 3.3600 3.0400 3.2200 3.3500 3.2500 -
P/RPS 2.46 3.47 0.87 1.06 1.73 3.70 0.97 86.08%
  QoQ % -29.11% 298.85% -17.92% -38.73% -53.24% 281.44% -
  Horiz. % 253.61% 357.73% 89.69% 109.28% 178.35% 381.44% 100.00%
P/EPS 23.94 34.17 10.52 13.00 22.60 48.76 11.79 60.42%
  QoQ % -29.94% 224.81% -19.08% -42.48% -53.65% 313.57% -
  Horiz. % 203.05% 289.82% 89.23% 110.26% 191.69% 413.57% 100.00%
EY 4.18 2.93 9.51 7.69 4.43 2.05 8.48 -37.63%
  QoQ % 42.66% -69.19% 23.67% 73.59% 116.10% -75.83% -
  Horiz. % 49.29% 34.55% 112.15% 90.68% 52.24% 24.17% 100.00%
DY 0.00 0.00 1.19 0.02 0.00 0.00 3.38 -
  QoQ % 0.00% 0.00% 5,850.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 35.21% 0.59% 0.00% 0.00% 100.00%
P/NAPS 2.40 0.02 0.02 1.76 1.92 0.02 1.93 15.65%
  QoQ % 11,900.00% 0.00% -98.86% -8.33% 9,500.00% -98.96% -
  Horiz. % 124.35% 1.04% 1.04% 91.19% 99.48% 1.04% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 25/02/13 22/11/12 23/08/12 24/05/12 24/02/12 -
Price 6.1700 4.0600 3.2800 3.1900 3.2900 3.1200 3.2800 -
P/RPS 3.04 3.97 0.85 1.11 1.77 3.44 0.98 112.85%
  QoQ % -23.43% 367.06% -23.42% -37.29% -48.55% 251.02% -
  Horiz. % 310.20% 405.10% 86.73% 113.27% 180.61% 351.02% 100.00%
P/EPS 29.61 39.08 10.26 13.64 23.09 45.41 11.90 83.73%
  QoQ % -24.23% 280.90% -24.78% -40.93% -49.15% 281.60% -
  Horiz. % 248.82% 328.40% 86.22% 114.62% 194.03% 381.60% 100.00%
EY 3.38 2.56 9.74 7.33 4.33 2.20 8.41 -45.57%
  QoQ % 32.03% -73.72% 32.88% 69.28% 96.82% -73.84% -
  Horiz. % 40.19% 30.44% 115.81% 87.16% 51.49% 26.16% 100.00%
DY 0.00 0.00 1.22 0.02 0.00 0.00 3.35 -
  QoQ % 0.00% 0.00% 6,000.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 36.42% 0.60% 0.00% 0.00% 100.00%
P/NAPS 2.97 0.02 0.02 1.84 1.96 0.02 1.95 32.41%
  QoQ % 14,750.00% 0.00% -98.91% -6.12% 9,700.00% -98.97% -
  Horiz. % 152.31% 1.03% 1.03% 94.36% 100.51% 1.03% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
5. China’s Sinovac shot found highly effective in real world study Good Articles to Share
6. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS