Highlights

[KOSSAN] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     -21.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,301,740 1,307,292 1,234,001 1,089,969 1,046,887 842,135 897,194 6.40%
  YoY % -0.42% 5.94% 13.21% 4.12% 24.31% -6.14% -
  Horiz. % 145.09% 145.71% 137.54% 121.49% 116.68% 93.86% 100.00%
PBT 186,721 180,134 138,451 112,920 140,651 85,828 72,906 16.96%
  YoY % 3.66% 30.11% 22.61% -19.72% 63.88% 17.72% -
  Horiz. % 256.11% 247.08% 189.90% 154.88% 192.92% 117.72% 100.00%
Tax -37,885 -40,079 -33,679 -21,839 -26,887 -18,494 -13,722 18.43%
  YoY % 5.47% -19.00% -54.21% 18.77% -45.38% -34.78% -
  Horiz. % 276.09% 292.08% 245.44% 159.15% 195.94% 134.78% 100.00%
NP 148,836 140,055 104,772 91,081 113,764 67,334 59,184 16.61%
  YoY % 6.27% 33.68% 15.03% -19.94% 68.95% 13.77% -
  Horiz. % 251.48% 236.64% 177.03% 153.89% 192.22% 113.77% 100.00%
NP to SH 145,597 136,422 102,163 89,684 113,764 67,334 59,184 16.18%
  YoY % 6.73% 33.53% 13.91% -21.17% 68.95% 13.77% -
  Horiz. % 246.01% 230.50% 172.62% 151.53% 192.22% 113.77% 100.00%
Tax Rate 20.29 % 22.25 % 24.33 % 19.34 % 19.12 % 21.55 % 18.82 % 1.26%
  YoY % -8.81% -8.55% 25.80% 1.15% -11.28% 14.51% -
  Horiz. % 107.81% 118.23% 129.28% 102.76% 101.59% 114.51% 100.00%
Total Cost 1,152,904 1,167,237 1,129,229 998,888 933,123 774,801 838,010 5.46%
  YoY % -1.23% 3.37% 13.05% 7.05% 20.43% -7.54% -
  Horiz. % 137.58% 139.29% 134.75% 119.20% 111.35% 92.46% 100.00%
Net Worth 799,393 697,148 60,107,637 546,511 442,787 359,164 297,374 17.91%
  YoY % 14.67% -98.84% 10,898.42% 23.43% 23.28% 20.78% -
  Horiz. % 268.82% 234.43% 20,212.80% 183.78% 148.90% 120.78% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - 44,771 12,788 35,783 - 8,262 9,320 -
  YoY % 0.00% 250.08% -64.26% 0.00% 0.00% -11.36% -
  Horiz. % 0.00% 480.33% 137.21% 383.91% 0.00% 88.64% 100.00%
Div Payout % - % 32.82 % 12.52 % 39.90 % - % 12.27 % 15.75 % -
  YoY % 0.00% 162.14% -68.62% 0.00% 0.00% -22.10% -
  Horiz. % 0.00% 208.38% 79.49% 253.33% 0.00% 77.90% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 799,393 697,148 60,107,637 546,511 442,787 359,164 297,374 17.91%
  YoY % 14.67% -98.84% 10,898.42% 23.43% 23.28% 20.78% -
  Horiz. % 268.82% 234.43% 20,212.80% 183.78% 148.90% 120.78% 100.00%
NOSH 639,515 639,586 319,721 325,304 320,860 161,060 159,878 25.98%
  YoY % -0.01% 100.04% -1.72% 1.39% 99.22% 0.74% -
  Horiz. % 400.00% 400.04% 199.98% 203.47% 200.69% 100.74% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.43 % 10.71 % 8.49 % 8.36 % 10.87 % 8.00 % 6.60 % 9.58%
  YoY % 6.72% 26.15% 1.56% -23.09% 35.88% 21.21% -
  Horiz. % 173.18% 162.27% 128.64% 126.67% 164.70% 121.21% 100.00%
ROE 18.21 % 19.57 % 0.17 % 16.41 % 25.69 % 18.75 % 19.90 % -1.47%
  YoY % -6.95% 11,411.76% -98.96% -36.12% 37.01% -5.78% -
  Horiz. % 91.51% 98.34% 0.85% 82.46% 129.10% 94.22% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 203.55 204.40 385.96 335.06 326.27 522.87 561.17 -15.54%
  YoY % -0.42% -47.04% 15.19% 2.69% -37.60% -6.83% -
  Horiz. % 36.27% 36.42% 68.78% 59.71% 58.14% 93.17% 100.00%
EPS 22.77 21.33 15.98 28.05 35.46 20.85 36.68 -7.64%
  YoY % 6.75% 33.48% -43.03% -20.90% 70.07% -43.16% -
  Horiz. % 62.08% 58.15% 43.57% 76.47% 96.67% 56.84% 100.00%
DPS 0.00 7.00 4.00 11.00 0.00 5.13 5.83 -
  YoY % 0.00% 75.00% -63.64% 0.00% 0.00% -12.01% -
  Horiz. % 0.00% 120.07% 68.61% 188.68% 0.00% 87.99% 100.00%
NAPS 1.2500 1.0900 188.0000 1.6800 1.3800 2.2300 1.8600 -6.41%
  YoY % 14.68% -99.42% 11,090.48% 21.74% -38.12% 19.89% -
  Horiz. % 67.20% 58.60% 10,107.53% 90.32% 74.19% 119.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 101.78 102.22 96.49 85.22 81.86 65.85 70.15 6.40%
  YoY % -0.43% 5.94% 13.22% 4.10% 24.31% -6.13% -
  Horiz. % 145.09% 145.72% 137.55% 121.48% 116.69% 93.87% 100.00%
EPS 11.38 10.67 7.99 7.01 8.90 5.26 4.63 16.16%
  YoY % 6.65% 33.54% 13.98% -21.24% 69.20% 13.61% -
  Horiz. % 245.79% 230.45% 172.57% 151.40% 192.22% 113.61% 100.00%
DPS 0.00 3.50 1.00 2.80 0.00 0.65 0.73 -
  YoY % 0.00% 250.00% -64.29% 0.00% 0.00% -10.96% -
  Horiz. % 0.00% 479.45% 136.99% 383.56% 0.00% 89.04% 100.00%
NAPS 0.6250 0.5451 46.9982 0.4273 0.3462 0.2808 0.2325 17.91%
  YoY % 14.66% -98.84% 10,898.88% 23.43% 23.29% 20.77% -
  Horiz. % 268.82% 234.45% 20,214.28% 183.78% 148.90% 120.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.4700 4.3200 3.3600 3.2500 3.1600 5.4300 2.8000 -
P/RPS 2.20 2.11 0.87 0.97 0.97 1.04 0.50 28.00%
  YoY % 4.27% 142.53% -10.31% 0.00% -6.73% 108.00% -
  Horiz. % 440.00% 422.00% 174.00% 194.00% 194.00% 208.00% 100.00%
P/EPS 19.63 20.25 10.52 11.79 8.91 12.99 7.56 17.23%
  YoY % -3.06% 92.49% -10.77% 32.32% -31.41% 71.83% -
  Horiz. % 259.66% 267.86% 139.15% 155.95% 117.86% 171.83% 100.00%
EY 5.09 4.94 9.51 8.48 11.22 7.70 13.22 -14.70%
  YoY % 3.04% -48.05% 12.15% -24.42% 45.71% -41.75% -
  Horiz. % 38.50% 37.37% 71.94% 64.15% 84.87% 58.25% 100.00%
DY 0.00 1.62 1.19 3.38 0.00 0.94 2.08 -
  YoY % 0.00% 36.13% -64.79% 0.00% 0.00% -54.81% -
  Horiz. % 0.00% 77.88% 57.21% 162.50% 0.00% 45.19% 100.00%
P/NAPS 3.58 3.96 0.02 1.93 2.29 2.43 1.51 15.47%
  YoY % -9.60% 19,700.00% -98.96% -15.72% -5.76% 60.93% -
  Horiz. % 237.09% 262.25% 1.32% 127.81% 151.66% 160.93% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 26/02/14 25/02/13 24/02/12 23/02/11 25/02/10 20/02/09 -
Price 5.5000 4.5600 3.2800 3.2800 3.1800 6.8600 2.9900 -
P/RPS 2.70 2.23 0.85 0.98 0.97 1.31 0.53 31.16%
  YoY % 21.08% 162.35% -13.27% 1.03% -25.95% 147.17% -
  Horiz. % 509.43% 420.75% 160.38% 184.91% 183.02% 247.17% 100.00%
P/EPS 24.16 21.38 10.26 11.90 8.97 16.41 8.08 20.02%
  YoY % 13.00% 108.38% -13.78% 32.66% -45.34% 103.09% -
  Horiz. % 299.01% 264.60% 126.98% 147.28% 111.01% 203.09% 100.00%
EY 4.14 4.68 9.74 8.41 11.15 6.09 12.38 -16.68%
  YoY % -11.54% -51.95% 15.81% -24.57% 83.09% -50.81% -
  Horiz. % 33.44% 37.80% 78.68% 67.93% 90.06% 49.19% 100.00%
DY 0.00 1.54 1.22 3.35 0.00 0.75 1.95 -
  YoY % 0.00% 26.23% -63.58% 0.00% 0.00% -61.54% -
  Horiz. % 0.00% 78.97% 62.56% 171.79% 0.00% 38.46% 100.00%
P/NAPS 4.40 4.18 0.02 1.95 2.30 3.08 1.61 18.23%
  YoY % 5.26% 20,800.00% -98.97% -15.22% -25.32% 91.30% -
  Horiz. % 273.29% 259.63% 1.24% 121.12% 142.86% 191.30% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers