Highlights

[KOSSAN] YoY Annualized 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 -     9.41%    YoY -     10.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,595,705 1,251,140 1,309,848 1,222,556 1,080,782 1,059,864 812,296 11.91%
  YoY % 27.54% -4.48% 7.14% 13.12% 1.97% 30.48% -
  Horiz. % 196.44% 154.03% 161.25% 150.51% 133.05% 130.48% 100.00%
PBT 253,368 182,941 181,670 132,990 114,234 150,864 74,445 22.63%
  YoY % 38.50% 0.70% 36.60% 16.42% -24.28% 102.65% -
  Horiz. % 340.34% 245.74% 244.03% 178.64% 153.45% 202.65% 100.00%
Tax -52,658 -38,870 -41,926 -30,929 -22,656 -32,009 -17,053 20.66%
  YoY % -35.47% 7.29% -35.56% -36.52% 29.22% -87.70% -
  Horiz. % 308.79% 227.94% 245.86% 181.37% 132.85% 187.70% 100.00%
NP 200,709 144,070 139,744 102,061 91,578 118,854 57,392 23.19%
  YoY % 39.31% 3.10% 36.92% 11.45% -22.95% 107.09% -
  Horiz. % 349.72% 251.03% 243.49% 177.83% 159.57% 207.09% 100.00%
NP to SH 197,408 141,106 136,118 99,726 90,048 118,589 57,392 22.85%
  YoY % 39.90% 3.66% 36.49% 10.75% -24.07% 106.63% -
  Horiz. % 343.96% 245.86% 237.17% 173.76% 156.90% 206.63% 100.00%
Tax Rate 20.78 % 21.25 % 23.08 % 23.26 % 19.83 % 21.22 % 22.91 % -1.61%
  YoY % -2.21% -7.93% -0.77% 17.30% -6.55% -7.38% -
  Horiz. % 90.70% 92.75% 100.74% 101.53% 86.56% 92.62% 100.00%
Total Cost 1,394,996 1,107,069 1,170,104 1,120,494 989,204 941,009 754,904 10.77%
  YoY % 26.01% -5.39% 4.43% 13.27% 5.12% 24.65% -
  Horiz. % 184.79% 146.65% 155.00% 148.43% 131.04% 124.65% 100.00%
Net Worth 920,833 786,545 67,782,235 553,208 479,659 418,813 334,197 18.39%
  YoY % 17.07% -98.84% 12,152.58% 15.33% 14.53% 25.32% -
  Horiz. % 275.54% 235.35% 20,282.09% 165.53% 143.53% 125.32% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 59,683 29,841 213 127 38,364 10,989 -
  YoY % 0.00% 100.00% 13,898.01% 66.67% -99.67% 249.09% -
  Horiz. % 0.00% 543.07% 271.53% 1.94% 1.16% 349.09% 100.00%
Div Payout % - % 42.30 % 21.92 % 0.21 % 0.14 % 32.35 % 19.15 % -
  YoY % 0.00% 92.97% 10,338.10% 50.00% -99.57% 68.93% -
  Horiz. % 0.00% 220.89% 114.46% 1.10% 0.73% 168.93% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 920,833 786,545 67,782,235 553,208 479,659 418,813 334,197 18.39%
  YoY % 17.07% -98.84% 12,152.58% 15.33% 14.53% 25.32% -
  Horiz. % 275.54% 235.35% 20,282.09% 165.53% 143.53% 125.32% 100.00%
NOSH 639,468 639,468 319,727 319,773 319,772 319,705 160,671 25.87%
  YoY % 0.00% 100.00% -0.01% 0.00% 0.02% 98.98% -
  Horiz. % 398.00% 398.00% 198.99% 199.02% 199.02% 198.98% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.58 % 11.52 % 10.67 % 8.35 % 8.47 % 11.21 % 7.07 % 10.08%
  YoY % 9.20% 7.97% 27.78% -1.42% -24.44% 58.56% -
  Horiz. % 177.93% 162.94% 150.92% 118.10% 119.80% 158.56% 100.00%
ROE 21.44 % 17.94 % 0.20 % 18.03 % 18.77 % 28.32 % 17.17 % 3.77%
  YoY % 19.51% 8,870.00% -98.89% -3.94% -33.72% 64.94% -
  Horiz. % 124.87% 104.48% 1.16% 105.01% 109.32% 164.94% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 249.54 195.65 409.68 382.32 337.98 331.51 505.56 -11.10%
  YoY % 27.54% -52.24% 7.16% 13.12% 1.95% -34.43% -
  Horiz. % 49.36% 38.70% 81.03% 75.62% 66.85% 65.57% 100.00%
EPS 30.87 22.07 42.57 31.19 28.16 37.09 35.72 -2.40%
  YoY % 39.87% -48.16% 36.49% 10.76% -24.08% 3.84% -
  Horiz. % 86.42% 61.79% 119.18% 87.32% 78.84% 103.84% 100.00%
DPS 0.00 9.33 9.33 0.07 0.04 12.00 6.84 -
  YoY % 0.00% 0.00% 13,228.57% 75.00% -99.67% 75.44% -
  Horiz. % 0.00% 136.40% 136.40% 1.02% 0.58% 175.44% 100.00%
NAPS 1.4400 1.2300 212.0000 1.7300 1.5000 1.3100 2.0800 -5.94%
  YoY % 17.07% -99.42% 12,154.33% 15.33% 14.50% -37.02% -
  Horiz. % 69.23% 59.13% 10,192.31% 83.17% 72.12% 62.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 124.77 97.83 102.42 95.59 84.51 82.87 63.51 11.91%
  YoY % 27.54% -4.48% 7.15% 13.11% 1.98% 30.48% -
  Horiz. % 196.46% 154.04% 161.27% 150.51% 133.07% 130.48% 100.00%
EPS 15.44 11.03 10.64 7.80 7.04 9.27 4.49 22.85%
  YoY % 39.98% 3.67% 36.41% 10.80% -24.06% 106.46% -
  Horiz. % 343.88% 245.66% 236.97% 173.72% 156.79% 206.46% 100.00%
DPS 0.00 4.67 2.33 0.02 0.01 3.00 0.86 -
  YoY % 0.00% 100.43% 11,550.00% 100.00% -99.67% 248.84% -
  Horiz. % 0.00% 543.02% 270.93% 2.33% 1.16% 348.84% 100.00%
NAPS 0.7200 0.6150 52.9989 0.4326 0.3750 0.3275 0.2613 18.39%
  YoY % 17.07% -98.84% 12,151.25% 15.36% 14.50% 25.33% -
  Horiz. % 275.55% 235.36% 20,282.78% 165.56% 143.51% 125.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.7300 4.4300 6.8000 3.0400 2.7200 2.9700 4.3300 -
P/RPS 3.10 2.26 1.66 0.80 0.80 0.90 0.86 23.81%
  YoY % 37.17% 36.14% 107.50% 0.00% -11.11% 4.65% -
  Horiz. % 360.47% 262.79% 193.02% 93.02% 93.02% 104.65% 100.00%
P/EPS 25.04 20.08 15.97 9.75 9.66 8.01 12.12 12.85%
  YoY % 24.70% 25.74% 63.79% 0.93% 20.60% -33.91% -
  Horiz. % 206.60% 165.68% 131.77% 80.45% 79.70% 66.09% 100.00%
EY 3.99 4.98 6.26 10.26 10.35 12.49 8.25 -11.40%
  YoY % -19.88% -20.45% -38.99% -0.87% -17.13% 51.39% -
  Horiz. % 48.36% 60.36% 75.88% 124.36% 125.45% 151.39% 100.00%
DY 0.00 2.11 1.37 0.02 0.01 4.04 1.58 -
  YoY % 0.00% 54.01% 6,750.00% 100.00% -99.75% 155.70% -
  Horiz. % 0.00% 133.54% 86.71% 1.27% 0.63% 255.70% 100.00%
P/NAPS 5.37 3.60 0.03 1.76 1.81 2.27 2.08 17.12%
  YoY % 49.17% 11,900.00% -98.30% -2.76% -20.26% 9.13% -
  Horiz. % 258.17% 173.08% 1.44% 84.62% 87.02% 109.13% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 20/11/14 22/11/13 22/11/12 17/11/11 18/11/10 24/11/09 -
Price 8.9000 4.5400 3.2700 3.1900 3.0700 3.2100 5.0000 -
P/RPS 3.57 2.32 0.80 0.83 0.91 0.97 0.99 23.82%
  YoY % 53.88% 190.00% -3.61% -8.79% -6.19% -2.02% -
  Horiz. % 360.61% 234.34% 80.81% 83.84% 91.92% 97.98% 100.00%
P/EPS 28.83 20.57 7.68 10.23 10.90 8.65 14.00 12.79%
  YoY % 40.16% 167.84% -24.93% -6.15% 26.01% -38.21% -
  Horiz. % 205.93% 146.93% 54.86% 73.07% 77.86% 61.79% 100.00%
EY 3.47 4.86 13.02 9.78 9.17 11.56 7.14 -11.33%
  YoY % -28.60% -62.67% 33.13% 6.65% -20.67% 61.90% -
  Horiz. % 48.60% 68.07% 182.35% 136.97% 128.43% 161.90% 100.00%
DY 0.00 2.06 2.85 0.02 0.01 3.74 1.37 -
  YoY % 0.00% -27.72% 14,150.00% 100.00% -99.73% 172.99% -
  Horiz. % 0.00% 150.36% 208.03% 1.46% 0.73% 272.99% 100.00%
P/NAPS 6.18 3.69 0.02 1.84 2.05 2.45 2.40 17.07%
  YoY % 67.48% 18,350.00% -98.91% -10.24% -16.33% 2.08% -
  Horiz. % 257.50% 153.75% 0.83% 76.67% 85.42% 102.08% 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
 
 

288  468  564  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.135-0.015 
 KANGER 0.185-0.025 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.29-0.045 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 PRLEXUS 0.895+0.115 

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. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS