Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     36.59%    YoY -     13.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 982,386 648,840 327,267 1,234,001 916,917 594,187 289,434 125.68%
  QoQ % 51.41% 98.26% -73.48% 34.58% 54.31% 105.29% -
  Horiz. % 339.42% 224.18% 113.07% 426.35% 316.80% 205.29% 100.00%
PBT 136,253 88,528 44,484 138,451 99,743 59,730 28,633 182.64%
  QoQ % 53.91% 99.01% -67.87% 38.81% 66.99% 108.61% -
  Horiz. % 475.86% 309.18% 155.36% 483.54% 348.35% 208.61% 100.00%
Tax -31,445 -20,399 -10,451 -33,679 -23,197 -13,213 -6,175 195.70%
  QoQ % -54.15% -95.19% 68.97% -45.19% -75.56% -113.98% -
  Horiz. % 509.23% 330.35% 169.25% 545.41% 375.66% 213.98% 100.00%
NP 104,808 68,129 34,033 104,772 76,546 46,517 22,458 179.00%
  QoQ % 53.84% 100.19% -67.52% 36.87% 64.55% 107.13% -
  Horiz. % 466.68% 303.36% 151.54% 466.52% 340.84% 207.13% 100.00%
NP to SH 102,089 66,633 33,224 102,163 74,795 45,575 21,954 178.34%
  QoQ % 53.21% 100.56% -67.48% 36.59% 64.11% 107.59% -
  Horiz. % 465.01% 303.51% 151.33% 465.35% 340.69% 207.59% 100.00%
Tax Rate 23.08 % 23.04 % 23.49 % 24.33 % 23.26 % 22.12 % 21.57 % 4.61%
  QoQ % 0.17% -1.92% -3.45% 4.60% 5.15% 2.55% -
  Horiz. % 107.00% 106.82% 108.90% 112.80% 107.83% 102.55% 100.00%
Total Cost 877,578 580,711 293,234 1,129,229 840,371 547,670 266,976 120.92%
  QoQ % 51.12% 98.04% -74.03% 34.37% 53.44% 105.14% -
  Horiz. % 328.71% 217.51% 109.84% 422.97% 314.77% 205.14% 100.00%
Net Worth 67,782,235 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 20.16%
  QoQ % 10,092.04% -98.95% 5.33% 10,765.29% 2.96% -98.96% -
  Horiz. % 131.74% 1.29% 123.06% 116.83% 1.08% 1.04% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 22,380 - - 12,788 159 - - -
  QoQ % 0.00% 0.00% 0.00% 7,898.73% 0.00% 0.00% -
  Horiz. % 13,998.05% 0.00% 0.00% 7,998.73% 100.00% - -
Div Payout % 21.92 % - % - % 12.52 % 0.21 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 5,861.91% 0.00% 0.00% -
  Horiz. % 10,438.10% 0.00% 0.00% 5,961.91% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 67,782,235 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 20.16%
  QoQ % 10,092.04% -98.95% 5.33% 10,765.29% 2.96% -98.96% -
  Horiz. % 131.74% 1.29% 123.06% 116.83% 1.08% 1.04% 100.00%
NOSH 319,727 319,736 319,768 319,721 319,773 319,824 319,563 0.03%
  QoQ % -0.00% -0.01% 0.01% -0.02% -0.02% 0.08% -
  Horiz. % 100.05% 100.05% 100.06% 100.05% 100.07% 100.08% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.67 % 10.50 % 10.40 % 8.49 % 8.35 % 7.83 % 7.76 % 23.63%
  QoQ % 1.62% 0.96% 22.50% 1.68% 6.64% 0.90% -
  Horiz. % 137.50% 135.31% 134.02% 109.41% 107.60% 100.90% 100.00%
ROE 0.15 % 10.02 % 0.05 % 0.17 % 13.52 % 8.48 % 0.04 % 141.18%
  QoQ % -98.50% 19,940.00% -70.59% -98.74% 59.43% 21,100.00% -
  Horiz. % 375.00% 25,050.00% 125.00% 425.00% 33,800.00% 21,200.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 307.26 202.93 102.34 385.96 286.74 185.79 90.57 125.61%
  QoQ % 51.41% 98.29% -73.48% 34.60% 54.34% 105.13% -
  Horiz. % 339.25% 224.06% 113.00% 426.15% 316.59% 205.13% 100.00%
EPS 31.93 20.84 10.39 15.98 23.39 14.25 6.87 178.24%
  QoQ % 53.21% 100.58% -34.98% -31.68% 64.14% 107.42% -
  Horiz. % 464.77% 303.35% 151.24% 232.61% 340.47% 207.42% 100.00%
DPS 7.00 0.00 0.00 4.00 0.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 7,900.00% 0.00% 0.00% -
  Horiz. % 14,000.00% 0.00% 0.00% 8,000.00% 100.00% - -
NAPS 212.0000 2.0800 198.0000 188.0000 1.7300 1.6800 161.0000 20.12%
  QoQ % 10,092.31% -98.95% 5.32% 10,767.05% 2.98% -98.96% -
  Horiz. % 131.68% 1.29% 122.98% 116.77% 1.07% 1.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.41 25.37 12.79 48.24 35.85 23.23 11.32 125.64%
  QoQ % 51.40% 98.36% -73.49% 34.56% 54.33% 105.21% -
  Horiz. % 339.31% 224.12% 112.99% 426.15% 316.70% 205.21% 100.00%
EPS 3.99 2.61 1.30 3.99 2.92 1.78 0.86 177.91%
  QoQ % 52.87% 100.77% -67.42% 36.64% 64.04% 106.98% -
  Horiz. % 463.95% 303.49% 151.16% 463.95% 339.53% 206.98% 100.00%
DPS 0.87 0.00 0.00 0.50 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 4,900.00% 0.00% 0.00% -
  Horiz. % 8,700.00% 0.00% 0.00% 5,000.00% 100.00% - -
NAPS 26.4995 0.2600 24.7527 23.4991 0.2163 0.2101 20.1143 20.16%
  QoQ % 10,092.12% -98.95% 5.33% 10,764.12% 2.95% -98.96% -
  Horiz. % 131.74% 1.29% 123.06% 116.83% 1.08% 1.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.8000 4.9900 3.5500 3.3600 3.0400 3.2200 3.3500 -
P/RPS 2.21 2.46 3.47 0.87 1.06 1.73 3.70 -29.05%
  QoQ % -10.16% -29.11% 298.85% -17.92% -38.73% -53.24% -
  Horiz. % 59.73% 66.49% 93.78% 23.51% 28.65% 46.76% 100.00%
P/EPS 21.30 23.94 34.17 10.52 13.00 22.60 48.76 -42.40%
  QoQ % -11.03% -29.94% 224.81% -19.08% -42.48% -53.65% -
  Horiz. % 43.68% 49.10% 70.08% 21.58% 26.66% 46.35% 100.00%
EY 4.70 4.18 2.93 9.51 7.69 4.43 2.05 73.78%
  QoQ % 12.44% 42.66% -69.19% 23.67% 73.59% 116.10% -
  Horiz. % 229.27% 203.90% 142.93% 463.90% 375.12% 216.10% 100.00%
DY 1.03 0.00 0.00 1.19 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 5,850.00% 0.00% 0.00% -
  Horiz. % 5,150.00% 0.00% 0.00% 5,950.00% 100.00% - -
P/NAPS 0.03 2.40 0.02 0.02 1.76 1.92 0.02 31.00%
  QoQ % -98.75% 11,900.00% 0.00% -98.86% -8.33% 9,500.00% -
  Horiz. % 150.00% 12,000.00% 100.00% 100.00% 8,800.00% 9,600.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 26/08/13 27/05/13 25/02/13 22/11/12 23/08/12 24/05/12 -
Price 3.2700 6.1700 4.0600 3.2800 3.1900 3.2900 3.1200 -
P/RPS 1.06 3.04 3.97 0.85 1.11 1.77 3.44 -54.35%
  QoQ % -65.13% -23.43% 367.06% -23.42% -37.29% -48.55% -
  Horiz. % 30.81% 88.37% 115.41% 24.71% 32.27% 51.45% 100.00%
P/EPS 10.24 29.61 39.08 10.26 13.64 23.09 45.41 -62.92%
  QoQ % -65.42% -24.23% 280.90% -24.78% -40.93% -49.15% -
  Horiz. % 22.55% 65.21% 86.06% 22.59% 30.04% 50.85% 100.00%
EY 9.76 3.38 2.56 9.74 7.33 4.33 2.20 169.75%
  QoQ % 188.76% 32.03% -73.72% 32.88% 69.28% 96.82% -
  Horiz. % 443.64% 153.64% 116.36% 442.73% 333.18% 196.82% 100.00%
DY 2.14 0.00 0.00 1.22 0.02 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 6,000.00% 0.00% 0.00% -
  Horiz. % 10,700.00% 0.00% 0.00% 6,100.00% 100.00% - -
P/NAPS 0.02 2.97 0.02 0.02 1.84 1.96 0.02 -
  QoQ % -99.33% 14,750.00% 0.00% -98.91% -6.12% 9,700.00% -
  Horiz. % 100.00% 14,850.00% 100.00% 100.00% 9,200.00% 9,800.00% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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