Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -75.52%    YoY -     -4.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,234,001 916,917 594,187 289,434 1,089,969 810,587 532,056 74.77%
  QoQ % 34.58% 54.31% 105.29% -73.45% 34.47% 52.35% -
  Horiz. % 231.93% 172.33% 111.68% 54.40% 204.86% 152.35% 100.00%
PBT 138,451 99,743 59,730 28,633 112,920 85,676 54,552 85.54%
  QoQ % 38.81% 66.99% 108.61% -74.64% 31.80% 57.05% -
  Horiz. % 253.80% 182.84% 109.49% 52.49% 207.00% 157.05% 100.00%
Tax -33,679 -23,197 -13,213 -6,175 -21,839 -16,992 -9,875 125.74%
  QoQ % -45.19% -75.56% -113.98% 71.72% -28.53% -72.07% -
  Horiz. % 341.05% 234.91% 133.80% 62.53% 221.15% 172.07% 100.00%
NP 104,772 76,546 46,517 22,458 91,081 68,684 44,677 76.06%
  QoQ % 36.87% 64.55% 107.13% -75.34% 32.61% 53.73% -
  Horiz. % 234.51% 171.33% 104.12% 50.27% 203.87% 153.73% 100.00%
NP to SH 102,163 74,795 45,575 21,954 89,684 67,536 43,892 75.18%
  QoQ % 36.59% 64.11% 107.59% -75.52% 32.79% 53.87% -
  Horiz. % 232.76% 170.41% 103.83% 50.02% 204.33% 153.87% 100.00%
Tax Rate 24.33 % 23.26 % 22.12 % 21.57 % 19.34 % 19.83 % 18.10 % 21.69%
  QoQ % 4.60% 5.15% 2.55% 11.53% -2.47% 9.56% -
  Horiz. % 134.42% 128.51% 122.21% 119.17% 106.85% 109.56% 100.00%
Total Cost 1,129,229 840,371 547,670 266,976 998,888 741,903 487,379 74.65%
  QoQ % 34.37% 53.44% 105.14% -73.27% 34.64% 52.22% -
  Horiz. % 231.69% 172.43% 112.37% 54.78% 204.95% 152.22% 100.00%
Net Worth 60,107,637 553,208 537,305 51,449,695 546,511 479,659 479,519 2,368.26%
  QoQ % 10,765.29% 2.96% -98.96% 9,314.20% 13.94% 0.03% -
  Horiz. % 12,534.98% 115.37% 112.05% 10,729.43% 113.97% 100.03% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 12,788 159 - - 35,783 95 - -
  QoQ % 7,898.73% 0.00% 0.00% 0.00% 37,201.27% 0.00% -
  Horiz. % 13,331.31% 166.67% 0.00% 0.00% 37,301.27% 100.00% -
Div Payout % 12.52 % 0.21 % - % - % 39.90 % 0.14 % - % -
  QoQ % 5,861.91% 0.00% 0.00% 0.00% 28,400.00% 0.00% -
  Horiz. % 8,942.86% 150.00% 0.00% 0.00% 28,500.00% 100.00% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 60,107,637 553,208 537,305 51,449,695 546,511 479,659 479,519 2,368.26%
  QoQ % 10,765.29% 2.96% -98.96% 9,314.20% 13.94% 0.03% -
  Horiz. % 12,534.98% 115.37% 112.05% 10,729.43% 113.97% 100.03% 100.00%
NOSH 319,721 319,773 319,824 319,563 325,304 319,772 319,679 0.01%
  QoQ % -0.02% -0.02% 0.08% -1.76% 1.73% 0.03% -
  Horiz. % 100.01% 100.03% 100.05% 99.96% 101.76% 100.03% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.49 % 8.35 % 7.83 % 7.76 % 8.36 % 8.47 % 8.40 % 0.71%
  QoQ % 1.68% 6.64% 0.90% -7.18% -1.30% 0.83% -
  Horiz. % 101.07% 99.40% 93.21% 92.38% 99.52% 100.83% 100.00%
ROE 0.17 % 13.52 % 8.48 % 0.04 % 16.41 % 14.08 % 9.15 % -92.90%
  QoQ % -98.74% 59.43% 21,100.00% -99.76% 16.55% 53.88% -
  Horiz. % 1.86% 147.76% 92.68% 0.44% 179.34% 153.88% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 385.96 286.74 185.79 90.57 335.06 253.49 166.43 74.76%
  QoQ % 34.60% 54.34% 105.13% -72.97% 32.18% 52.31% -
  Horiz. % 231.91% 172.29% 111.63% 54.42% 201.32% 152.31% 100.00%
EPS 15.98 23.39 14.25 6.87 28.05 21.12 13.73 10.60%
  QoQ % -31.68% 64.14% 107.42% -75.51% 32.81% 53.82% -
  Horiz. % 116.39% 170.36% 103.79% 50.04% 204.30% 153.82% 100.00%
DPS 4.00 0.05 0.00 0.00 11.00 0.03 0.00 -
  QoQ % 7,900.00% 0.00% 0.00% 0.00% 36,566.67% 0.00% -
  Horiz. % 13,333.33% 166.67% 0.00% 0.00% 36,666.67% 100.00% -
NAPS 188.0000 1.7300 1.6800 161.0000 1.6800 1.5000 1.5000 2,368.05%
  QoQ % 10,767.05% 2.98% -98.96% 9,483.33% 12.00% 0.00% -
  Horiz. % 12,533.33% 115.33% 112.00% 10,733.33% 112.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.49 71.69 46.46 22.63 85.22 63.38 41.60 74.78%
  QoQ % 34.59% 54.30% 105.30% -73.45% 34.46% 52.36% -
  Horiz. % 231.95% 172.33% 111.68% 54.40% 204.86% 152.36% 100.00%
EPS 7.99 5.85 3.56 1.72 7.01 5.28 3.43 75.28%
  QoQ % 36.58% 64.33% 106.98% -75.46% 32.77% 53.94% -
  Horiz. % 232.94% 170.55% 103.79% 50.15% 204.37% 153.94% 100.00%
DPS 1.00 0.01 0.00 0.00 2.80 0.01 0.00 -
  QoQ % 9,900.00% 0.00% 0.00% 0.00% 27,900.00% 0.00% -
  Horiz. % 10,000.00% 100.00% 0.00% 0.00% 28,000.00% 100.00% -
NAPS 46.9982 0.4326 0.4201 40.2285 0.4273 0.3750 0.3749 2,368.42%
  QoQ % 10,764.12% 2.98% -98.96% 9,314.58% 13.95% 0.03% -
  Horiz. % 12,536.20% 115.39% 112.06% 10,730.46% 113.98% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.3600 3.0400 3.2200 3.3500 3.2500 2.7200 3.1200 -
P/RPS 0.87 1.06 1.73 3.70 0.97 1.07 1.87 -39.82%
  QoQ % -17.92% -38.73% -53.24% 281.44% -9.35% -42.78% -
  Horiz. % 46.52% 56.68% 92.51% 197.86% 51.87% 57.22% 100.00%
P/EPS 10.52 13.00 22.60 48.76 11.79 12.88 22.72 -40.01%
  QoQ % -19.08% -42.48% -53.65% 313.57% -8.46% -43.31% -
  Horiz. % 46.30% 57.22% 99.47% 214.61% 51.89% 56.69% 100.00%
EY 9.51 7.69 4.43 2.05 8.48 7.76 4.40 66.78%
  QoQ % 23.67% 73.59% 116.10% -75.83% 9.28% 76.36% -
  Horiz. % 216.14% 174.77% 100.68% 46.59% 192.73% 176.36% 100.00%
DY 1.19 0.02 0.00 0.00 3.38 0.01 0.00 -
  QoQ % 5,850.00% 0.00% 0.00% 0.00% 33,700.00% 0.00% -
  Horiz. % 11,900.00% 200.00% 0.00% 0.00% 33,800.00% 100.00% -
P/NAPS 0.02 1.76 1.92 0.02 1.93 1.81 2.08 -95.41%
  QoQ % -98.86% -8.33% 9,500.00% -98.96% 6.63% -12.98% -
  Horiz. % 0.96% 84.62% 92.31% 0.96% 92.79% 87.02% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 23/08/12 24/05/12 24/02/12 17/11/11 24/08/11 -
Price 3.2800 3.1900 3.2900 3.1200 3.2800 3.0700 2.7800 -
P/RPS 0.85 1.11 1.77 3.44 0.98 1.21 1.67 -36.12%
  QoQ % -23.42% -37.29% -48.55% 251.02% -19.01% -27.54% -
  Horiz. % 50.90% 66.47% 105.99% 205.99% 58.68% 72.46% 100.00%
P/EPS 10.26 13.64 23.09 45.41 11.90 14.54 20.25 -36.31%
  QoQ % -24.78% -40.93% -49.15% 281.60% -18.16% -28.20% -
  Horiz. % 50.67% 67.36% 114.02% 224.25% 58.77% 71.80% 100.00%
EY 9.74 7.33 4.33 2.20 8.41 6.88 4.94 56.91%
  QoQ % 32.88% 69.28% 96.82% -73.84% 22.24% 39.27% -
  Horiz. % 197.17% 148.38% 87.65% 44.53% 170.24% 139.27% 100.00%
DY 1.22 0.02 0.00 0.00 3.35 0.01 0.00 -
  QoQ % 6,000.00% 0.00% 0.00% 0.00% 33,400.00% 0.00% -
  Horiz. % 12,200.00% 200.00% 0.00% 0.00% 33,500.00% 100.00% -
P/NAPS 0.02 1.84 1.96 0.02 1.95 2.05 1.85 -95.04%
  QoQ % -98.91% -6.12% 9,700.00% -98.97% -4.88% 10.81% -
  Horiz. % 1.08% 99.46% 105.95% 1.08% 105.41% 110.81% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers