Highlights

[KOSSAN] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     30.08%    YoY -     51.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,649,120 1,477,024 1,224,708 1,309,068 1,157,736 1,025,784 1,051,076 7.79%
  YoY % 11.65% 20.60% -6.44% 13.07% 12.86% -2.41% -
  Horiz. % 156.90% 140.52% 116.52% 124.55% 110.15% 97.59% 100.00%
PBT 262,608 236,024 188,568 177,936 114,532 111,616 155,116 9.16%
  YoY % 11.26% 25.17% 5.98% 55.36% 2.61% -28.04% -
  Horiz. % 169.30% 152.16% 121.57% 114.71% 73.84% 71.96% 100.00%
Tax -53,364 -51,884 -39,268 -41,804 -24,700 -18,100 -33,200 8.22%
  YoY % -2.85% -32.13% 6.07% -69.25% -36.46% 45.48% -
  Horiz. % 160.73% 156.28% 118.28% 125.92% 74.40% 54.52% 100.00%
NP 209,244 184,140 149,300 136,132 89,832 93,516 121,916 9.41%
  YoY % 13.63% 23.34% 9.67% 51.54% -3.94% -23.29% -
  Horiz. % 171.63% 151.04% 122.46% 111.66% 73.68% 76.71% 100.00%
NP to SH 205,224 181,800 147,332 132,896 87,816 91,820 121,516 9.12%
  YoY % 12.88% 23.39% 10.86% 51.33% -4.36% -24.44% -
  Horiz. % 168.89% 149.61% 121.24% 109.37% 72.27% 75.56% 100.00%
Tax Rate 20.32 % 21.98 % 20.82 % 23.49 % 21.57 % 16.22 % 21.40 % -0.86%
  YoY % -7.55% 5.57% -11.37% 8.90% 32.98% -24.21% -
  Horiz. % 94.95% 102.71% 97.29% 109.77% 100.79% 75.79% 100.00%
Total Cost 1,439,876 1,292,884 1,075,408 1,172,936 1,067,904 932,268 929,160 7.57%
  YoY % 11.37% 20.22% -8.31% 9.84% 14.55% 0.33% -
  Horiz. % 154.97% 139.15% 115.74% 126.24% 114.93% 100.33% 100.00%
Net Worth 997,570 850,492 73,538,820 63,314,261 51,449,695 46,357,591 319,778 20.86%
  YoY % 17.29% -98.84% 16.15% 23.06% 10.98% 14,396.76% -
  Horiz. % 311.96% 265.96% 22,996.77% 19,799.38% 16,089.14% 14,496.76% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 997,570 850,492 73,538,820 63,314,261 51,449,695 46,357,591 319,778 20.86%
  YoY % 17.29% -98.84% 16.15% 23.06% 10.98% 14,396.76% -
  Horiz. % 311.96% 265.96% 22,996.77% 19,799.38% 16,089.14% 14,496.76% 100.00%
NOSH 639,468 639,468 639,468 319,768 319,563 319,707 159,889 25.96%
  YoY % 0.00% 0.00% 99.98% 0.06% -0.05% 99.96% -
  Horiz. % 399.94% 399.94% 399.94% 199.99% 199.87% 199.96% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.69 % 12.47 % 12.19 % 10.40 % 7.76 % 9.12 % 11.60 % 1.51%
  YoY % 1.76% 2.30% 17.21% 34.02% -14.91% -21.38% -
  Horiz. % 109.40% 107.50% 105.09% 89.66% 66.90% 78.62% 100.00%
ROE 20.57 % 21.38 % 0.20 % 0.21 % 0.17 % 0.20 % 38.00 % -9.71%
  YoY % -3.79% 10,590.00% -4.76% 23.53% -15.00% -99.47% -
  Horiz. % 54.13% 56.26% 0.53% 0.55% 0.45% 0.53% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 257.89 230.98 191.52 409.38 362.29 320.85 657.38 -14.43%
  YoY % 11.65% 20.60% -53.22% 13.00% 12.92% -51.19% -
  Horiz. % 39.23% 35.14% 29.13% 62.27% 55.11% 48.81% 100.00%
EPS 32.08 28.44 23.04 41.56 27.48 28.72 38.00 -2.78%
  YoY % 12.80% 23.44% -44.56% 51.24% -4.32% -24.42% -
  Horiz. % 84.42% 74.84% 60.63% 109.37% 72.32% 75.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5600 1.3300 115.0000 198.0000 161.0000 145.0000 2.0000 -4.05%
  YoY % 17.29% -98.84% -41.92% 22.98% 11.03% 7,150.00% -
  Horiz. % 78.00% 66.50% 5,750.00% 9,900.00% 8,050.00% 7,250.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 128.94 115.49 95.76 102.36 90.52 80.21 82.18 7.79%
  YoY % 11.65% 20.60% -6.45% 13.08% 12.85% -2.40% -
  Horiz. % 156.90% 140.53% 116.52% 124.56% 110.15% 97.60% 100.00%
EPS 16.05 14.21 11.52 10.39 6.87 7.18 9.50 9.12%
  YoY % 12.95% 23.35% 10.88% 51.24% -4.32% -24.42% -
  Horiz. % 168.95% 149.58% 121.26% 109.37% 72.32% 75.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7800 0.6650 57.5000 49.5054 40.2285 36.2470 0.2500 20.86%
  YoY % 17.29% -98.84% 16.15% 23.06% 10.98% 14,398.80% -
  Horiz. % 312.00% 266.00% 23,000.00% 19,802.16% 16,091.40% 14,498.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.0500 5.6700 4.2600 3.5500 3.3500 3.4000 8.0000 -
P/RPS 2.35 2.45 2.22 0.87 0.92 1.06 1.22 11.53%
  YoY % -4.08% 10.36% 155.17% -5.43% -13.21% -13.11% -
  Horiz. % 192.62% 200.82% 181.97% 71.31% 75.41% 86.89% 100.00%
P/EPS 18.85 19.94 18.49 8.54 12.19 11.84 10.53 10.18%
  YoY % -5.47% 7.84% 116.51% -29.94% 2.96% 12.44% -
  Horiz. % 179.01% 189.36% 175.59% 81.10% 115.76% 112.44% 100.00%
EY 5.30 5.01 5.41 11.71 8.20 8.45 9.50 -9.26%
  YoY % 5.79% -7.39% -53.80% 42.80% -2.96% -11.05% -
  Horiz. % 55.79% 52.74% 56.95% 123.26% 86.32% 88.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.88 4.26 0.04 0.02 0.02 0.02 4.00 -0.51%
  YoY % -8.92% 10,550.00% 100.00% 0.00% 0.00% -99.50% -
  Horiz. % 97.00% 106.50% 1.00% 0.50% 0.50% 0.50% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 21/05/15 23/05/14 27/05/13 24/05/12 19/05/11 20/05/10 -
Price 6.7100 6.2000 3.9000 4.0600 3.1200 3.2300 7.5200 -
P/RPS 2.60 2.68 2.04 0.99 0.86 1.01 1.14 14.72%
  YoY % -2.99% 31.37% 106.06% 15.12% -14.85% -11.40% -
  Horiz. % 228.07% 235.09% 178.95% 86.84% 75.44% 88.60% 100.00%
P/EPS 20.91 21.81 16.93 9.77 11.35 11.25 9.89 13.28%
  YoY % -4.13% 28.82% 73.29% -13.92% 0.89% 13.75% -
  Horiz. % 211.43% 220.53% 171.18% 98.79% 114.76% 113.75% 100.00%
EY 4.78 4.59 5.91 10.24 8.81 8.89 10.11 -11.73%
  YoY % 4.14% -22.34% -42.29% 16.23% -0.90% -12.07% -
  Horiz. % 47.28% 45.40% 58.46% 101.29% 87.14% 87.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.30 4.66 0.03 0.02 0.02 0.02 3.76 2.26%
  YoY % -7.73% 15,433.33% 50.00% 0.00% 0.00% -99.47% -
  Horiz. % 114.36% 123.94% 0.80% 0.53% 0.53% 0.53% 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