Highlights

[KOSSAN] QoQ 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 -     23.71%    YoY -     23.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 321,573 327,267 318,575 322,730 304,753 289,434 281,530 9.28%
  QoQ % -1.74% 2.73% -1.29% 5.90% 5.29% 2.81% -
  Horiz. % 114.22% 116.25% 113.16% 114.63% 108.25% 102.81% 100.00%
PBT 44,044 44,484 41,116 40,013 31,097 28,633 30,455 27.91%
  QoQ % -0.99% 8.19% 2.76% 28.67% 8.61% -5.98% -
  Horiz. % 144.62% 146.06% 135.01% 131.38% 102.11% 94.02% 100.00%
Tax -9,948 -10,451 -10,510 -9,984 -7,038 -6,175 -6,167 37.58%
  QoQ % 4.81% 0.56% -5.27% -41.86% -13.98% -0.13% -
  Horiz. % 161.31% 169.47% 170.42% 161.89% 114.12% 100.13% 100.00%
NP 34,096 34,033 30,606 30,029 24,059 22,458 24,288 25.40%
  QoQ % 0.19% 11.20% 1.92% 24.81% 7.13% -7.53% -
  Horiz. % 140.38% 140.12% 126.01% 123.64% 99.06% 92.47% 100.00%
NP to SH 33,462 33,224 29,656 29,221 23,621 21,954 24,288 23.84%
  QoQ % 0.72% 12.03% 1.49% 23.71% 7.59% -9.61% -
  Horiz. % 137.77% 136.79% 122.10% 120.31% 97.25% 90.39% 100.00%
Tax Rate 22.59 % 23.49 % 25.56 % 24.95 % 22.63 % 21.57 % 20.25 % 7.57%
  QoQ % -3.83% -8.10% 2.44% 10.25% 4.91% 6.52% -
  Horiz. % 111.56% 116.00% 126.22% 123.21% 111.75% 106.52% 100.00%
Total Cost 287,477 293,234 287,969 292,701 280,694 266,976 257,242 7.70%
  QoQ % -1.96% 1.83% -1.62% 4.28% 5.14% 3.78% -
  Horiz. % 111.75% 113.99% 111.94% 113.78% 109.12% 103.78% 100.00%
Net Worth 664,765 63,314,261 610,376 553,088 536,986 51,449,695 488,364 22.85%
  QoQ % -98.95% 10,272.98% 10.36% 3.00% -98.96% 10,435.10% -
  Horiz. % 136.12% 12,964.55% 124.98% 113.25% 109.96% 10,535.10% 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 - - - 159 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 0.55 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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 664,765 63,314,261 610,376 553,088 536,986 51,449,695 488,364 22.85%
  QoQ % -98.95% 10,272.98% 10.36% 3.00% -98.96% 10,435.10% -
  Horiz. % 136.12% 12,964.55% 124.98% 113.25% 109.96% 10,535.10% 100.00%
NOSH 319,598 319,768 319,568 319,704 319,634 319,563 325,576 -1.23%
  QoQ % -0.05% 0.06% -0.04% 0.02% 0.02% -1.85% -
  Horiz. % 98.16% 98.22% 98.15% 98.20% 98.18% 98.15% 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 10.60 % 10.40 % 9.61 % 9.30 % 7.89 % 7.76 % 8.63 % 14.71%
  QoQ % 1.92% 8.22% 3.33% 17.87% 1.68% -10.08% -
  Horiz. % 122.83% 120.51% 111.36% 107.76% 91.43% 89.92% 100.00%
ROE 5.03 % 0.05 % 4.86 % 5.28 % 4.40 % 0.04 % 4.97 % 0.80%
  QoQ % 9,960.00% -98.97% -7.95% 20.00% 10,900.00% -99.20% -
  Horiz. % 101.21% 1.01% 97.79% 106.24% 88.53% 0.80% 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 100.62 102.34 99.69 100.95 95.34 90.57 86.47 10.64%
  QoQ % -1.68% 2.66% -1.25% 5.88% 5.27% 4.74% -
  Horiz. % 116.36% 118.35% 115.29% 116.75% 110.26% 104.74% 100.00%
EPS 10.47 10.39 9.28 9.14 7.39 6.87 7.46 25.38%
  QoQ % 0.77% 11.96% 1.53% 23.68% 7.57% -7.91% -
  Horiz. % 140.35% 139.28% 124.40% 122.52% 99.06% 92.09% 100.00%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0800 198.0000 1.9100 1.7300 1.6800 161.0000 1.5000 24.38%
  QoQ % -98.95% 10,266.49% 10.40% 2.98% -98.96% 10,633.33% -
  Horiz. % 138.67% 13,200.00% 127.33% 115.33% 112.00% 10,733.33% 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 12.57 12.79 12.45 12.62 11.91 11.32 11.01 9.24%
  QoQ % -1.72% 2.73% -1.35% 5.96% 5.21% 2.82% -
  Horiz. % 114.17% 116.17% 113.08% 114.62% 108.17% 102.82% 100.00%
EPS 1.31 1.30 1.16 1.14 0.92 0.86 0.95 23.91%
  QoQ % 0.77% 12.07% 1.75% 23.91% 6.98% -9.47% -
  Horiz. % 137.89% 136.84% 122.11% 120.00% 96.84% 90.53% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2599 24.7527 0.2386 0.2162 0.2099 20.1143 0.1909 22.86%
  QoQ % -98.95% 10,274.14% 10.36% 3.00% -98.96% 10,436.56% -
  Horiz. % 136.14% 12,966.32% 124.99% 113.25% 109.95% 10,536.56% 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 4.96 3.47 3.37 3.01 3.38 3.70 3.76 20.30%
  QoQ % 42.94% 2.97% 11.96% -10.95% -8.65% -1.60% -
  Horiz. % 131.91% 92.29% 89.63% 80.05% 89.89% 98.40% 100.00%
P/EPS 47.66 34.17 36.21 33.26 43.57 48.76 43.57 6.17%
  QoQ % 39.48% -5.63% 8.87% -23.66% -10.64% 11.91% -
  Horiz. % 109.39% 78.43% 83.11% 76.34% 100.00% 111.91% 100.00%
EY 2.10 2.93 2.76 3.01 2.30 2.05 2.30 -5.89%
  QoQ % -28.33% 6.16% -8.31% 30.87% 12.20% -10.87% -
  Horiz. % 91.30% 127.39% 120.00% 130.87% 100.00% 89.13% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.40 0.02 1.76 1.76 1.92 0.02 2.17 6.95%
  QoQ % 11,900.00% -98.86% 0.00% -8.33% 9,500.00% -99.08% -
  Horiz. % 110.60% 0.92% 81.11% 81.11% 88.48% 0.92% 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 6.13 3.97 3.29 3.16 3.45 3.44 3.79 37.83%
  QoQ % 54.41% 20.67% 4.11% -8.41% 0.29% -9.23% -
  Horiz. % 161.74% 104.75% 86.81% 83.38% 91.03% 90.77% 100.00%
P/EPS 58.93 39.08 35.34 34.90 44.52 45.41 43.97 21.58%
  QoQ % 50.79% 10.58% 1.26% -21.61% -1.96% 3.27% -
  Horiz. % 134.02% 88.88% 80.37% 79.37% 101.25% 103.27% 100.00%
EY 1.70 2.56 2.83 2.87 2.25 2.20 2.27 -17.55%
  QoQ % -33.59% -9.54% -1.39% 27.56% 2.27% -3.08% -
  Horiz. % 74.89% 112.78% 124.67% 126.43% 99.12% 96.92% 100.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.97 0.02 1.72 1.84 1.96 0.02 2.19 22.54%
  QoQ % 14,750.00% -98.84% -6.52% -6.12% 9,700.00% -99.09% -
  Horiz. % 135.62% 0.91% 78.54% 84.02% 89.50% 0.91% 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
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
5. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS