Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -73.00%    YoY -     10.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,301,740 938,355 610,003 306,177 1,307,292 982,386 648,840 58.87%
  QoQ % 38.73% 53.83% 99.23% -76.58% 33.07% 51.41% -
  Horiz. % 200.63% 144.62% 94.01% 47.19% 201.48% 151.41% 100.00%
PBT 186,721 137,206 91,946 47,142 180,134 136,253 88,528 64.24%
  QoQ % 36.09% 49.22% 95.04% -73.83% 32.21% 53.91% -
  Horiz. % 210.92% 154.99% 103.86% 53.25% 203.48% 153.91% 100.00%
Tax -37,885 -29,153 -19,333 -9,817 -40,079 -31,445 -20,399 50.92%
  QoQ % -29.95% -50.79% -96.93% 75.51% -27.46% -54.15% -
  Horiz. % 185.72% 142.91% 94.77% 48.12% 196.48% 154.15% 100.00%
NP 148,836 108,053 72,613 37,325 140,055 104,808 68,129 68.13%
  QoQ % 37.74% 48.81% 94.54% -73.35% 33.63% 53.84% -
  Horiz. % 218.46% 158.60% 106.58% 54.79% 205.57% 153.84% 100.00%
NP to SH 145,597 105,830 71,425 36,833 136,422 102,089 66,633 68.15%
  QoQ % 37.58% 48.17% 93.92% -73.00% 33.63% 53.21% -
  Horiz. % 218.51% 158.83% 107.19% 55.28% 204.74% 153.21% 100.00%
Tax Rate 20.29 % 21.25 % 21.03 % 20.82 % 22.25 % 23.08 % 23.04 % -8.10%
  QoQ % -4.52% 1.05% 1.01% -6.43% -3.60% 0.17% -
  Horiz. % 88.06% 92.23% 91.28% 90.36% 96.57% 100.17% 100.00%
Total Cost 1,152,904 830,302 537,390 268,852 1,167,237 877,578 580,711 57.77%
  QoQ % 38.85% 54.51% 99.88% -76.97% 33.01% 51.12% -
  Horiz. % 198.53% 142.98% 92.54% 46.30% 201.00% 151.12% 100.00%
Net Worth 799,393 786,545 773,756 73,538,820 697,148 67,782,235 665,051 13.01%
  QoQ % 1.63% 1.65% -98.95% 10,448.51% -98.97% 10,092.04% -
  Horiz. % 120.20% 118.27% 116.35% 11,057.62% 104.83% 10,192.04% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 44,762 - - 44,771 22,380 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.04% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 200.04% 100.00% -
Div Payout % - % 42.30 % - % - % 32.82 % 21.92 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 49.73% 0.00% -
  Horiz. % 0.00% 192.97% 0.00% 0.00% 149.73% 100.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 799,393 786,545 773,756 73,538,820 697,148 67,782,235 665,051 13.01%
  QoQ % 1.63% 1.65% -98.95% 10,448.51% -98.97% 10,092.04% -
  Horiz. % 120.20% 118.27% 116.35% 11,057.62% 104.83% 10,192.04% 100.00%
NOSH 639,515 639,468 639,468 639,468 639,586 319,727 319,736 58.55%
  QoQ % 0.01% 0.00% 0.00% -0.02% 100.04% -0.00% -
  Horiz. % 200.01% 200.00% 200.00% 200.00% 200.04% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.43 % 11.52 % 11.90 % 12.19 % 10.71 % 10.67 % 10.50 % 5.80%
  QoQ % -0.78% -3.19% -2.38% 13.82% 0.37% 1.62% -
  Horiz. % 108.86% 109.71% 113.33% 116.10% 102.00% 101.62% 100.00%
ROE 18.21 % 13.46 % 9.23 % 0.05 % 19.57 % 0.15 % 10.02 % 48.76%
  QoQ % 35.29% 45.83% 18,360.00% -99.74% 12,946.67% -98.50% -
  Horiz. % 181.74% 134.33% 92.12% 0.50% 195.31% 1.50% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 203.55 146.74 95.39 47.88 204.40 307.26 202.93 0.20%
  QoQ % 38.71% 53.83% 99.23% -76.58% -33.48% 51.41% -
  Horiz. % 100.31% 72.31% 47.01% 23.59% 100.72% 151.41% 100.00%
EPS 22.77 16.55 11.17 5.76 21.33 31.93 20.84 6.07%
  QoQ % 37.58% 48.16% 93.92% -73.00% -33.20% 53.21% -
  Horiz. % 109.26% 79.41% 53.60% 27.64% 102.35% 153.21% 100.00%
DPS 0.00 7.00 0.00 0.00 7.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.2500 1.2300 1.2100 115.0000 1.0900 212.0000 2.0800 -28.72%
  QoQ % 1.63% 1.65% -98.95% 10,450.46% -99.49% 10,092.31% -
  Horiz. % 60.10% 59.13% 58.17% 5,528.85% 52.40% 10,192.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 101.78 73.37 47.70 23.94 102.22 76.81 50.73 58.87%
  QoQ % 38.72% 53.82% 99.25% -76.58% 33.08% 51.41% -
  Horiz. % 200.63% 144.63% 94.03% 47.19% 201.50% 151.41% 100.00%
EPS 11.38 8.27 5.58 2.88 10.67 7.98 5.21 68.11%
  QoQ % 37.61% 48.21% 93.75% -73.01% 33.71% 53.17% -
  Horiz. % 218.43% 158.73% 107.10% 55.28% 204.80% 153.17% 100.00%
DPS 0.00 3.50 0.00 0.00 3.50 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 200.00% 100.00% -
NAPS 0.6250 0.6150 0.6050 57.5000 0.5451 52.9989 0.5200 13.01%
  QoQ % 1.63% 1.65% -98.95% 10,448.52% -98.97% 10,092.10% -
  Horiz. % 120.19% 118.27% 116.35% 11,057.69% 104.83% 10,192.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.4700 4.4300 3.7000 4.2600 4.3200 6.8000 4.9900 -
P/RPS 2.20 3.02 3.88 8.90 2.11 2.21 2.46 -7.16%
  QoQ % -27.15% -22.16% -56.40% 321.80% -4.52% -10.16% -
  Horiz. % 89.43% 122.76% 157.72% 361.79% 85.77% 89.84% 100.00%
P/EPS 19.63 26.77 33.13 73.96 20.25 21.30 23.94 -12.36%
  QoQ % -26.67% -19.20% -55.21% 265.23% -4.93% -11.03% -
  Horiz. % 82.00% 111.82% 138.39% 308.94% 84.59% 88.97% 100.00%
EY 5.09 3.74 3.02 1.35 4.94 4.70 4.18 13.99%
  QoQ % 36.10% 23.84% 123.70% -72.67% 5.11% 12.44% -
  Horiz. % 121.77% 89.47% 72.25% 32.30% 118.18% 112.44% 100.00%
DY 0.00 1.58 0.00 0.00 1.62 1.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 57.28% 0.00% -
  Horiz. % 0.00% 153.40% 0.00% 0.00% 157.28% 100.00% -
P/NAPS 3.58 3.60 3.06 0.04 3.96 0.03 2.40 30.46%
  QoQ % -0.56% 17.65% 7,550.00% -98.99% 13,100.00% -98.75% -
  Horiz. % 149.17% 150.00% 127.50% 1.67% 165.00% 1.25% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 20/11/14 20/08/14 23/05/14 26/02/14 22/11/13 26/08/13 -
Price 5.5000 4.5400 3.9700 3.9000 4.5600 3.2700 6.1700 -
P/RPS 2.70 3.09 4.16 8.15 2.23 1.06 3.04 -7.58%
  QoQ % -12.62% -25.72% -48.96% 265.47% 110.38% -65.13% -
  Horiz. % 88.82% 101.64% 136.84% 268.09% 73.36% 34.87% 100.00%
P/EPS 24.16 27.43 35.54 67.71 21.38 10.24 29.61 -12.65%
  QoQ % -11.92% -22.82% -47.51% 216.70% 108.79% -65.42% -
  Horiz. % 81.59% 92.64% 120.03% 228.67% 72.21% 34.58% 100.00%
EY 4.14 3.65 2.81 1.48 4.68 9.76 3.38 14.44%
  QoQ % 13.42% 29.89% 89.86% -68.38% -52.05% 188.76% -
  Horiz. % 122.49% 107.99% 83.14% 43.79% 138.46% 288.76% 100.00%
DY 0.00 1.54 0.00 0.00 1.54 2.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -28.04% 0.00% -
  Horiz. % 0.00% 71.96% 0.00% 0.00% 71.96% 100.00% -
P/NAPS 4.40 3.69 3.28 0.03 4.18 0.02 2.97 29.86%
  QoQ % 19.24% 12.50% 10,833.33% -99.28% 20,800.00% -99.33% -
  Horiz. % 148.15% 124.24% 110.44% 1.01% 140.74% 0.67% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers