Highlights

[KOSSAN] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend YoY -     13.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,639,509 1,301,740 1,307,292 1,234,001 1,089,969 1,046,887 842,135 11.74%
  YoY % 25.95% -0.42% 5.94% 13.21% 4.12% 24.31% -
  Horiz. % 194.68% 154.58% 155.24% 146.53% 129.43% 124.31% 100.00%
PBT 268,567 186,721 180,134 138,451 112,920 140,651 85,828 20.93%
  YoY % 43.83% 3.66% 30.11% 22.61% -19.72% 63.88% -
  Horiz. % 312.91% 217.55% 209.88% 161.31% 131.57% 163.88% 100.00%
Tax -62,248 -37,885 -40,079 -33,679 -21,839 -26,887 -18,494 22.41%
  YoY % -64.31% 5.47% -19.00% -54.21% 18.77% -45.38% -
  Horiz. % 336.58% 204.85% 216.71% 182.11% 118.09% 145.38% 100.00%
NP 206,319 148,836 140,055 104,772 91,081 113,764 67,334 20.51%
  YoY % 38.62% 6.27% 33.68% 15.03% -19.94% 68.95% -
  Horiz. % 306.41% 221.04% 208.00% 155.60% 135.27% 168.95% 100.00%
NP to SH 202,530 145,597 136,422 102,163 89,684 113,764 67,334 20.14%
  YoY % 39.10% 6.73% 33.53% 13.91% -21.17% 68.95% -
  Horiz. % 300.78% 216.23% 202.60% 151.73% 133.19% 168.95% 100.00%
Tax Rate 23.18 % 20.29 % 22.25 % 24.33 % 19.34 % 19.12 % 21.55 % 1.22%
  YoY % 14.24% -8.81% -8.55% 25.80% 1.15% -11.28% -
  Horiz. % 107.56% 94.15% 103.25% 112.90% 89.74% 88.72% 100.00%
Total Cost 1,433,190 1,152,904 1,167,237 1,129,229 998,888 933,123 774,801 10.79%
  YoY % 24.31% -1.23% 3.37% 13.05% 7.05% 20.43% -
  Horiz. % 184.98% 148.80% 150.65% 145.74% 128.92% 120.43% 100.00%
Net Worth 946,412 799,393 697,148 60,107,637 546,511 442,787 359,164 17.52%
  YoY % 18.39% 14.67% -98.84% 10,898.42% 23.43% 23.28% -
  Horiz. % 263.50% 222.57% 194.10% 16,735.40% 152.16% 123.28% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 35,170 - 44,771 12,788 35,783 - 8,262 27.29%
  YoY % 0.00% 0.00% 250.08% -64.26% 0.00% 0.00% -
  Horiz. % 425.67% 0.00% 541.87% 154.78% 433.09% 0.00% 100.00%
Div Payout % 17.37 % - % 32.82 % 12.52 % 39.90 % - % 12.27 % 5.96%
  YoY % 0.00% 0.00% 162.14% -68.62% 0.00% 0.00% -
  Horiz. % 141.56% 0.00% 267.48% 102.04% 325.18% 0.00% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 946,412 799,393 697,148 60,107,637 546,511 442,787 359,164 17.52%
  YoY % 18.39% 14.67% -98.84% 10,898.42% 23.43% 23.28% -
  Horiz. % 263.50% 222.57% 194.10% 16,735.40% 152.16% 123.28% 100.00%
NOSH 639,468 639,515 639,586 319,721 325,304 320,860 161,060 25.82%
  YoY % -0.01% -0.01% 100.04% -1.72% 1.39% 99.22% -
  Horiz. % 397.04% 397.07% 397.11% 198.51% 201.98% 199.22% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.58 % 11.43 % 10.71 % 8.49 % 8.36 % 10.87 % 8.00 % 7.83%
  YoY % 10.06% 6.72% 26.15% 1.56% -23.09% 35.88% -
  Horiz. % 157.25% 142.88% 133.88% 106.12% 104.50% 135.88% 100.00%
ROE 21.40 % 18.21 % 19.57 % 0.17 % 16.41 % 25.69 % 18.75 % 2.23%
  YoY % 17.52% -6.95% 11,411.76% -98.96% -36.12% 37.01% -
  Horiz. % 114.13% 97.12% 104.37% 0.91% 87.52% 137.01% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 256.39 203.55 204.40 385.96 335.06 326.27 522.87 -11.19%
  YoY % 25.96% -0.42% -47.04% 15.19% 2.69% -37.60% -
  Horiz. % 49.04% 38.93% 39.09% 73.82% 64.08% 62.40% 100.00%
EPS 31.67 22.77 21.33 15.98 28.05 35.46 20.85 7.21%
  YoY % 39.09% 6.75% 33.48% -43.03% -20.90% 70.07% -
  Horiz. % 151.89% 109.21% 102.30% 76.64% 134.53% 170.07% 100.00%
DPS 5.50 0.00 7.00 4.00 11.00 0.00 5.13 1.17%
  YoY % 0.00% 0.00% 75.00% -63.64% 0.00% 0.00% -
  Horiz. % 107.21% 0.00% 136.45% 77.97% 214.42% 0.00% 100.00%
NAPS 1.4800 1.2500 1.0900 188.0000 1.6800 1.3800 2.2300 -6.60%
  YoY % 18.40% 14.68% -99.42% 11,090.48% 21.74% -38.12% -
  Horiz. % 66.37% 56.05% 48.88% 8,430.49% 75.34% 61.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 64.10 50.89 51.11 48.24 42.61 40.93 32.92 11.74%
  YoY % 25.96% -0.43% 5.95% 13.21% 4.10% 24.33% -
  Horiz. % 194.71% 154.59% 155.26% 146.54% 129.43% 124.33% 100.00%
EPS 7.92 5.69 5.33 3.99 3.51 4.45 2.63 20.16%
  YoY % 39.19% 6.75% 33.58% 13.68% -21.12% 69.20% -
  Horiz. % 301.14% 216.35% 202.66% 151.71% 133.46% 169.20% 100.00%
DPS 1.37 0.00 1.75 0.50 1.40 0.00 0.32 27.41%
  YoY % 0.00% 0.00% 250.00% -64.29% 0.00% 0.00% -
  Horiz. % 428.12% 0.00% 546.88% 156.25% 437.50% 0.00% 100.00%
NAPS 0.3700 0.3125 0.2726 23.4991 0.2137 0.1731 0.1404 17.52%
  YoY % 18.40% 14.64% -98.84% 10,896.30% 23.45% 23.29% -
  Horiz. % 263.53% 222.58% 194.16% 16,737.25% 152.21% 123.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.3000 4.4700 4.3200 3.3600 3.2500 3.1600 5.4300 -
P/RPS 3.63 2.20 2.11 0.87 0.97 0.97 1.04 23.15%
  YoY % 65.00% 4.27% 142.53% -10.31% 0.00% -6.73% -
  Horiz. % 349.04% 211.54% 202.88% 83.65% 93.27% 93.27% 100.00%
P/EPS 29.36 19.63 20.25 10.52 11.79 8.91 12.99 14.55%
  YoY % 49.57% -3.06% 92.49% -10.77% 32.32% -31.41% -
  Horiz. % 226.02% 151.12% 155.89% 80.99% 90.76% 68.59% 100.00%
EY 3.41 5.09 4.94 9.51 8.48 11.22 7.70 -12.69%
  YoY % -33.01% 3.04% -48.05% 12.15% -24.42% 45.71% -
  Horiz. % 44.29% 66.10% 64.16% 123.51% 110.13% 145.71% 100.00%
DY 0.59 0.00 1.62 1.19 3.38 0.00 0.94 -7.47%
  YoY % 0.00% 0.00% 36.13% -64.79% 0.00% 0.00% -
  Horiz. % 62.77% 0.00% 172.34% 126.60% 359.57% 0.00% 100.00%
P/NAPS 6.28 3.58 3.96 0.02 1.93 2.29 2.43 17.14%
  YoY % 75.42% -9.60% 19,700.00% -98.96% -15.72% -5.76% -
  Horiz. % 258.44% 147.33% 162.96% 0.82% 79.42% 94.24% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 26/02/14 25/02/13 24/02/12 23/02/11 25/02/10 -
Price 6.7500 5.5000 4.5600 3.2800 3.2800 3.1800 6.8600 -
P/RPS 2.63 2.70 2.23 0.85 0.98 0.97 1.31 12.31%
  YoY % -2.59% 21.08% 162.35% -13.27% 1.03% -25.95% -
  Horiz. % 200.76% 206.11% 170.23% 64.89% 74.81% 74.05% 100.00%
P/EPS 21.31 24.16 21.38 10.26 11.90 8.97 16.41 4.45%
  YoY % -11.80% 13.00% 108.38% -13.78% 32.66% -45.34% -
  Horiz. % 129.86% 147.23% 130.29% 62.52% 72.52% 54.66% 100.00%
EY 4.69 4.14 4.68 9.74 8.41 11.15 6.09 -4.26%
  YoY % 13.29% -11.54% -51.95% 15.81% -24.57% 83.09% -
  Horiz. % 77.01% 67.98% 76.85% 159.93% 138.10% 183.09% 100.00%
DY 0.81 0.00 1.54 1.22 3.35 0.00 0.75 1.29%
  YoY % 0.00% 0.00% 26.23% -63.58% 0.00% 0.00% -
  Horiz. % 108.00% 0.00% 205.33% 162.67% 446.67% 0.00% 100.00%
P/NAPS 4.56 4.40 4.18 0.02 1.95 2.30 3.08 6.76%
  YoY % 3.64% 5.26% 20,800.00% -98.97% -15.22% -25.32% -
  Horiz. % 148.05% 142.86% 135.71% 0.65% 63.31% 74.68% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS