Highlights

[KOSSAN] YoY Annualized Quarter 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 QoQ -     2.44%    YoY -     13.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Operator Goreng SMALL CAP STOCKS ? For Newbies To Know And Learn About Penny Stocks
2. Rev Asia wants to be a unicorn MINGGI
3. Conditions for factories to reopen - Koon Yew Yin Koon Yew Yin's Blog
4. Tasco Berhad - To hit record high profit (2) - Cold Chain Tasco Berhad - To hit record high profit (2) - Cold Chain
5. Surprising Benefits Of Having A Dog - Koon Yew Yin Koon Yew Yin's Blog
6. 热门股:速柏玛 上挑RM3.99 南洋行家论股
7. Contractors can claim for reimbursement due to force majeure - Koon Yew Yin Koon Yew Yin's Blog
8. Mplus Market Pulse - 22 Jul 2021 M+ Online Research Articles
PARTNERS & BROKERS