Highlights

[KOSSAN] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -1.22%    YoY -     3.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,972,896 1,640,122 1,595,705 1,251,140 1,309,848 1,222,556 1,080,782 10.54%
  YoY % 20.29% 2.78% 27.54% -4.48% 7.14% 13.12% -
  Horiz. % 182.54% 151.75% 147.64% 115.76% 121.19% 113.12% 100.00%
PBT 227,477 212,002 253,368 182,941 181,670 132,990 114,234 12.15%
  YoY % 7.30% -16.33% 38.50% 0.70% 36.60% 16.42% -
  Horiz. % 199.13% 185.59% 221.80% 160.15% 159.03% 116.42% 100.00%
Tax -41,986 -40,184 -52,658 -38,870 -41,926 -30,929 -22,656 10.82%
  YoY % -4.49% 23.69% -35.47% 7.29% -35.56% -36.52% -
  Horiz. % 185.32% 177.37% 232.43% 171.57% 185.06% 136.52% 100.00%
NP 185,490 171,818 200,709 144,070 139,744 102,061 91,578 12.47%
  YoY % 7.96% -14.39% 39.31% 3.10% 36.92% 11.45% -
  Horiz. % 202.55% 187.62% 219.17% 157.32% 152.59% 111.45% 100.00%
NP to SH 183,632 168,397 197,408 141,106 136,118 99,726 90,048 12.60%
  YoY % 9.05% -14.70% 39.90% 3.66% 36.49% 10.75% -
  Horiz. % 203.93% 187.01% 219.23% 156.70% 151.16% 110.75% 100.00%
Tax Rate 18.46 % 18.95 % 20.78 % 21.25 % 23.08 % 23.26 % 19.83 % -1.18%
  YoY % -2.59% -8.81% -2.21% -7.93% -0.77% 17.30% -
  Horiz. % 93.09% 95.56% 104.79% 107.16% 116.39% 117.30% 100.00%
Total Cost 1,787,405 1,468,304 1,394,996 1,107,069 1,170,104 1,120,494 989,204 10.35%
  YoY % 21.73% 5.26% 26.01% -5.39% 4.43% 13.27% -
  Horiz. % 180.69% 148.43% 141.02% 111.92% 118.29% 113.27% 100.00%
Net Worth 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 479,659 15.48%
  YoY % 10.56% 11.81% 17.07% -98.84% 12,152.58% 15.33% -
  Horiz. % 237.30% 214.64% 191.98% 163.98% 14,131.34% 115.33% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 42,631 - 59,683 29,841 213 127 -
  YoY % 0.00% 0.00% 0.00% 100.00% 13,898.01% 66.67% -
  Horiz. % 0.00% 33,329.32% 0.00% 46,661.04% 23,330.05% 166.67% 100.00%
Div Payout % - % 25.32 % - % 42.30 % 21.92 % 0.21 % 0.14 % -
  YoY % 0.00% 0.00% 0.00% 92.97% 10,338.10% 50.00% -
  Horiz. % 0.00% 18,085.71% 0.00% 30,214.29% 15,657.14% 150.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 479,659 15.48%
  YoY % 10.56% 11.81% 17.07% -98.84% 12,152.58% 15.33% -
  Horiz. % 237.30% 214.64% 191.98% 163.98% 14,131.34% 115.33% 100.00%
NOSH 639,468 639,468 639,468 639,468 319,727 319,773 319,772 12.23%
  YoY % 0.00% 0.00% 0.00% 100.00% -0.01% 0.00% -
  Horiz. % 199.98% 199.98% 199.98% 199.98% 99.99% 100.00% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.40 % 10.48 % 12.58 % 11.52 % 10.67 % 8.35 % 8.47 % 1.75%
  YoY % -10.31% -16.69% 9.20% 7.97% 27.78% -1.42% -
  Horiz. % 110.98% 123.73% 148.52% 136.01% 125.97% 98.58% 100.00%
ROE 16.13 % 16.36 % 21.44 % 17.94 % 0.20 % 18.03 % 18.77 % -2.49%
  YoY % -1.41% -23.69% 19.51% 8,870.00% -98.89% -3.94% -
  Horiz. % 85.93% 87.16% 114.22% 95.58% 1.07% 96.06% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 308.52 256.48 249.54 195.65 409.68 382.32 337.98 -1.51%
  YoY % 20.29% 2.78% 27.54% -52.24% 7.16% 13.12% -
  Horiz. % 91.28% 75.89% 73.83% 57.89% 121.21% 113.12% 100.00%
EPS 28.72 26.33 30.87 22.07 42.57 31.19 28.16 0.33%
  YoY % 9.08% -14.71% 39.87% -48.16% 36.49% 10.76% -
  Horiz. % 101.99% 93.50% 109.62% 78.37% 151.17% 110.76% 100.00%
DPS 0.00 6.67 0.00 9.33 9.33 0.07 0.04 -
  YoY % 0.00% 0.00% 0.00% 0.00% 13,228.57% 75.00% -
  Horiz. % 0.00% 16,675.00% 0.00% 23,325.00% 23,325.00% 175.00% 100.00%
NAPS 1.7800 1.6100 1.4400 1.2300 212.0000 1.7300 1.5000 2.89%
  YoY % 10.56% 11.81% 17.07% -99.42% 12,154.33% 15.33% -
  Horiz. % 118.67% 107.33% 96.00% 82.00% 14,133.33% 115.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 154.26 128.24 124.77 97.83 102.42 95.59 84.51 10.54%
  YoY % 20.29% 2.78% 27.54% -4.48% 7.15% 13.11% -
  Horiz. % 182.53% 151.75% 147.64% 115.76% 121.19% 113.11% 100.00%
EPS 14.36 13.17 15.44 11.03 10.64 7.80 7.04 12.60%
  YoY % 9.04% -14.70% 39.98% 3.67% 36.41% 10.80% -
  Horiz. % 203.98% 187.07% 219.32% 156.68% 151.14% 110.80% 100.00%
DPS 0.00 3.33 0.00 4.67 2.33 0.02 0.01 -
  YoY % 0.00% 0.00% 0.00% 100.43% 11,550.00% 100.00% -
  Horiz. % 0.00% 33,300.00% 0.00% 46,700.00% 23,300.00% 200.00% 100.00%
NAPS 0.8900 0.8050 0.7200 0.6150 52.9989 0.4326 0.3750 15.48%
  YoY % 10.56% 11.81% 17.07% -98.84% 12,151.25% 15.36% -
  Horiz. % 237.33% 214.67% 192.00% 164.00% 14,133.04% 115.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 6.9000 6.8800 7.7300 4.4300 6.8000 3.0400 2.7200 -
P/RPS 2.24 2.68 3.10 2.26 1.66 0.80 0.80 18.70%
  YoY % -16.42% -13.55% 37.17% 36.14% 107.50% 0.00% -
  Horiz. % 280.00% 335.00% 387.50% 282.50% 207.50% 100.00% 100.00%
P/EPS 24.03 26.13 25.04 20.08 15.97 9.75 9.66 16.39%
  YoY % -8.04% 4.35% 24.70% 25.74% 63.79% 0.93% -
  Horiz. % 248.76% 270.50% 259.21% 207.87% 165.32% 100.93% 100.00%
EY 4.16 3.83 3.99 4.98 6.26 10.26 10.35 -14.08%
  YoY % 8.62% -4.01% -19.88% -20.45% -38.99% -0.87% -
  Horiz. % 40.19% 37.00% 38.55% 48.12% 60.48% 99.13% 100.00%
DY 0.00 0.97 0.00 2.11 1.37 0.02 0.01 -
  YoY % 0.00% 0.00% 0.00% 54.01% 6,750.00% 100.00% -
  Horiz. % 0.00% 9,700.00% 0.00% 21,100.00% 13,700.00% 200.00% 100.00%
P/NAPS 3.88 4.27 5.37 3.60 0.03 1.76 1.81 13.54%
  YoY % -9.13% -20.48% 49.17% 11,900.00% -98.30% -2.76% -
  Horiz. % 214.36% 235.91% 296.69% 198.90% 1.66% 97.24% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 22/11/16 20/11/15 20/11/14 22/11/13 22/11/12 17/11/11 -
Price 8.1300 6.8900 8.9000 4.5400 3.2700 3.1900 3.0700 -
P/RPS 2.64 2.69 3.57 2.32 0.80 0.83 0.91 19.41%
  YoY % -1.86% -24.65% 53.88% 190.00% -3.61% -8.79% -
  Horiz. % 290.11% 295.60% 392.31% 254.95% 87.91% 91.21% 100.00%
P/EPS 28.31 26.16 28.83 20.57 7.68 10.23 10.90 17.23%
  YoY % 8.22% -9.26% 40.16% 167.84% -24.93% -6.15% -
  Horiz. % 259.72% 240.00% 264.50% 188.72% 70.46% 93.85% 100.00%
EY 3.53 3.82 3.47 4.86 13.02 9.78 9.17 -14.70%
  YoY % -7.59% 10.09% -28.60% -62.67% 33.13% 6.65% -
  Horiz. % 38.50% 41.66% 37.84% 53.00% 141.98% 106.65% 100.00%
DY 0.00 0.97 0.00 2.06 2.85 0.02 0.01 -
  YoY % 0.00% 0.00% 0.00% -27.72% 14,150.00% 100.00% -
  Horiz. % 0.00% 9,700.00% 0.00% 20,600.00% 28,500.00% 200.00% 100.00%
P/NAPS 4.57 4.28 6.18 3.69 0.02 1.84 2.05 14.28%
  YoY % 6.78% -30.74% 67.48% 18,350.00% -98.91% -10.24% -
  Horiz. % 222.93% 208.78% 301.46% 180.00% 0.98% 89.76% 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.
 


 

240  521  508  1061 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.045 
 ASB 0.185-0.035 
 AVI 0.165+0.005 
 DSONIC 1.15+0.11 
 SAPNRG 0.20-0.01 
 PWRWELL 0.36-0.05 
 HSI-C7V 0.24+0.035 
 XOX 0.0550.00 
 MYEG 1.13-0.05 
 DSONIC-WA 0.485+0.10 
Partners & Brokers