Highlights

[KOSSAN] QoQ TTM Result on 2014-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     0.78%    YoY -     15.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,362,392 1,299,313 1,265,738 1,270,933 1,288,680 1,309,770 1,300,962 3.13%
  QoQ % 4.85% 2.65% -0.41% -1.38% -1.61% 0.68% -
  Horiz. % 104.72% 99.87% 97.29% 97.69% 99.06% 100.68% 100.00%
PBT 198,285 186,421 183,170 185,636 184,875 182,217 177,370 7.72%
  QoQ % 6.36% 1.77% -1.33% 0.41% 1.46% 2.73% -
  Horiz. % 111.79% 105.10% 103.27% 104.66% 104.23% 102.73% 100.00%
Tax -42,555 -39,401 -35,574 -36,799 -37,231 -37,865 -41,955 0.95%
  QoQ % -8.00% -10.76% 3.33% 1.16% 1.67% 9.75% -
  Horiz. % 101.43% 93.91% 84.79% 87.71% 88.74% 90.25% 100.00%
NP 155,730 147,020 147,596 148,837 147,644 144,352 135,415 9.78%
  QoQ % 5.92% -0.39% -0.83% 0.81% 2.28% 6.60% -
  Horiz. % 115.00% 108.57% 109.00% 109.91% 109.03% 106.60% 100.00%
NP to SH 152,380 143,763 144,385 145,387 144,256 140,647 131,747 10.20%
  QoQ % 5.99% -0.43% -0.69% 0.78% 2.57% 6.76% -
  Horiz. % 115.66% 109.12% 109.59% 110.35% 109.49% 106.76% 100.00%
Tax Rate 21.46 % 21.14 % 19.42 % 19.82 % 20.14 % 20.78 % 23.65 % -6.28%
  QoQ % 1.51% 8.86% -2.02% -1.59% -3.08% -12.14% -
  Horiz. % 90.74% 89.39% 82.11% 83.81% 85.16% 87.86% 100.00%
Total Cost 1,206,662 1,152,293 1,118,142 1,122,096 1,141,036 1,165,418 1,165,547 2.34%
  QoQ % 4.72% 3.05% -0.35% -1.66% -2.09% -0.01% -
  Horiz. % 103.53% 98.86% 95.93% 96.27% 97.90% 99.99% 100.00%
Net Worth 850,492 799,335 786,545 773,756 73,538,820 70,341,480 67,803,615 -94.62%
  QoQ % 6.40% 1.63% 1.65% -98.95% 4.55% 3.74% -
  Horiz. % 1.25% 1.18% 1.16% 1.14% 108.46% 103.74% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 22,381 22,381 22,381 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 14.69 % 15.57 % 15.50 % - % - % - % - % -
  QoQ % -5.65% 0.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.77% 100.45% 100.00% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 850,492 799,335 786,545 773,756 73,538,820 70,341,480 67,803,615 -94.62%
  QoQ % 6.40% 1.63% 1.65% -98.95% 4.55% 3.74% -
  Horiz. % 1.25% 1.18% 1.16% 1.14% 108.46% 103.74% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,468 639,468 319,828 58.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 99.94% -
  Horiz. % 199.94% 199.94% 199.94% 199.94% 199.94% 199.94% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.43 % 11.32 % 11.66 % 11.71 % 11.46 % 11.02 % 10.41 % 6.44%
  QoQ % 0.97% -2.92% -0.43% 2.18% 3.99% 5.86% -
  Horiz. % 109.80% 108.74% 112.01% 112.49% 110.09% 105.86% 100.00%
ROE 17.92 % 17.99 % 18.36 % 18.79 % 0.20 % 0.20 % 0.19 % 1,977.75%
  QoQ % -0.39% -2.02% -2.29% 9,295.00% 0.00% 5.26% -
  Horiz. % 9,431.58% 9,468.42% 9,663.16% 9,889.47% 105.26% 105.26% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 213.05 203.19 197.94 198.75 201.52 204.82 406.77 -35.05%
  QoQ % 4.85% 2.65% -0.41% -1.37% -1.61% -49.65% -
  Horiz. % 52.38% 49.95% 48.66% 48.86% 49.54% 50.35% 100.00%
EPS 23.83 22.48 22.58 22.74 22.56 21.99 41.19 -30.59%
  QoQ % 6.01% -0.44% -0.70% 0.80% 2.59% -46.61% -
  Horiz. % 57.85% 54.58% 54.82% 55.21% 54.77% 53.39% 100.00%
DPS 3.50 3.50 3.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.3300 1.2500 1.2300 1.2100 115.0000 110.0000 212.0000 -96.61%
  QoQ % 6.40% 1.63% 1.65% -98.95% 4.55% -48.11% -
  Horiz. % 0.63% 0.59% 0.58% 0.57% 54.25% 51.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 106.53 101.59 98.97 99.37 100.76 102.41 101.72 3.13%
  QoQ % 4.86% 2.65% -0.40% -1.38% -1.61% 0.68% -
  Horiz. % 104.73% 99.87% 97.30% 97.69% 99.06% 100.68% 100.00%
EPS 11.91 11.24 11.29 11.37 11.28 11.00 10.30 10.18%
  QoQ % 5.96% -0.44% -0.70% 0.80% 2.55% 6.80% -
  Horiz. % 115.63% 109.13% 109.61% 110.39% 109.51% 106.80% 100.00%
DPS 1.75 1.75 1.75 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.6650 0.6250 0.6150 0.6050 57.5000 55.0000 53.0156 -94.62%
  QoQ % 6.40% 1.63% 1.65% -98.95% 4.55% 3.74% -
  Horiz. % 1.25% 1.18% 1.16% 1.14% 108.46% 103.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.6700 4.4700 4.4300 3.7000 4.2600 4.3200 6.8000 -
P/RPS 2.66 2.20 2.24 1.86 2.11 2.11 1.67 36.43%
  QoQ % 20.91% -1.79% 20.43% -11.85% 0.00% 26.35% -
  Horiz. % 159.28% 131.74% 134.13% 111.38% 126.35% 126.35% 100.00%
P/EPS 23.79 19.88 19.62 16.27 18.88 19.64 16.51 27.60%
  QoQ % 19.67% 1.33% 20.59% -13.82% -3.87% 18.96% -
  Horiz. % 144.09% 120.41% 118.84% 98.55% 114.35% 118.96% 100.00%
EY 4.20 5.03 5.10 6.14 5.30 5.09 6.06 -21.70%
  QoQ % -16.50% -1.37% -16.94% 15.85% 4.13% -16.01% -
  Horiz. % 69.31% 83.00% 84.16% 101.32% 87.46% 83.99% 100.00%
DY 0.62 0.78 0.79 0.00 0.00 0.00 0.00 -
  QoQ % -20.51% -1.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 78.48% 98.73% 100.00% - - - -
P/NAPS 4.26 3.58 3.60 3.06 0.04 0.04 0.03 2,630.05%
  QoQ % 18.99% -0.56% 17.65% 7,550.00% 0.00% 33.33% -
  Horiz. % 14,200.00% 11,933.33% 12,000.00% 10,200.00% 133.33% 133.33% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 20/11/14 20/08/14 23/05/14 26/02/14 22/11/13 -
Price 6.2000 5.5000 4.5400 3.9700 3.9000 4.5600 3.2700 -
P/RPS 2.91 2.71 2.29 2.00 1.94 2.23 0.80 136.71%
  QoQ % 7.38% 18.34% 14.50% 3.09% -13.00% 178.75% -
  Horiz. % 363.75% 338.75% 286.25% 250.00% 242.50% 278.75% 100.00%
P/EPS 26.02 24.46 20.11 17.46 17.29 20.73 7.94 120.79%
  QoQ % 6.38% 21.63% 15.18% 0.98% -16.59% 161.08% -
  Horiz. % 327.71% 308.06% 253.27% 219.90% 217.76% 261.08% 100.00%
EY 3.84 4.09 4.97 5.73 5.78 4.82 12.60 -54.75%
  QoQ % -6.11% -17.71% -13.26% -0.87% 19.92% -61.75% -
  Horiz. % 30.48% 32.46% 39.44% 45.48% 45.87% 38.25% 100.00%
DY 0.56 0.64 0.77 0.00 0.00 0.00 0.00 -
  QoQ % -12.50% -16.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.73% 83.12% 100.00% - - - -
P/NAPS 4.66 4.40 3.69 3.28 0.03 0.04 0.02 3,699.09%
  QoQ % 5.91% 19.24% 12.50% 10,833.33% -25.00% 100.00% -
  Horiz. % 23,300.00% 22,000.00% 18,450.00% 16,400.00% 150.00% 200.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers