Highlights

[KOSSAN] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     8.00%    YoY -     10.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,999,912 1,649,120 1,477,024 1,224,708 1,309,068 1,157,736 1,025,784 11.76%
  YoY % 21.27% 11.65% 20.60% -6.44% 13.07% 12.86% -
  Horiz. % 194.96% 160.77% 143.99% 119.39% 127.62% 112.86% 100.00%
PBT 225,320 262,608 236,024 188,568 177,936 114,532 111,616 12.41%
  YoY % -14.20% 11.26% 25.17% 5.98% 55.36% 2.61% -
  Horiz. % 201.87% 235.28% 211.46% 168.94% 159.42% 102.61% 100.00%
Tax -36,312 -53,364 -51,884 -39,268 -41,804 -24,700 -18,100 12.29%
  YoY % 31.95% -2.85% -32.13% 6.07% -69.25% -36.46% -
  Horiz. % 200.62% 294.83% 286.65% 216.95% 230.96% 136.46% 100.00%
NP 189,008 209,244 184,140 149,300 136,132 89,832 93,516 12.43%
  YoY % -9.67% 13.63% 23.34% 9.67% 51.54% -3.94% -
  Horiz. % 202.11% 223.75% 196.91% 159.65% 145.57% 96.06% 100.00%
NP to SH 186,140 205,224 181,800 147,332 132,896 87,816 91,820 12.49%
  YoY % -9.30% 12.88% 23.39% 10.86% 51.33% -4.36% -
  Horiz. % 202.72% 223.51% 198.00% 160.46% 144.74% 95.64% 100.00%
Tax Rate 16.12 % 20.32 % 21.98 % 20.82 % 23.49 % 21.57 % 16.22 % -0.10%
  YoY % -20.67% -7.55% 5.57% -11.37% 8.90% 32.98% -
  Horiz. % 99.38% 125.28% 135.51% 128.36% 144.82% 132.98% 100.00%
Total Cost 1,810,904 1,439,876 1,292,884 1,075,408 1,172,936 1,067,904 932,268 11.69%
  YoY % 25.77% 11.37% 20.22% -8.31% 9.84% 14.55% -
  Horiz. % 194.25% 154.45% 138.68% 115.35% 125.82% 114.55% 100.00%
Net Worth 1,087,095 997,570 850,492 73,538,820 63,314,261 51,449,695 46,357,591 -46.47%
  YoY % 8.97% 17.29% -98.84% 16.15% 23.06% 10.98% -
  Horiz. % 2.35% 2.15% 1.83% 158.63% 136.58% 110.98% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,087,095 997,570 850,492 73,538,820 63,314,261 51,449,695 46,357,591 -46.47%
  YoY % 8.97% 17.29% -98.84% 16.15% 23.06% 10.98% -
  Horiz. % 2.35% 2.15% 1.83% 158.63% 136.58% 110.98% 100.00%
NOSH 639,468 639,468 639,468 639,468 319,768 319,563 319,707 12.24%
  YoY % 0.00% 0.00% 0.00% 99.98% 0.06% -0.05% -
  Horiz. % 200.02% 200.02% 200.02% 200.02% 100.02% 99.95% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.45 % 12.69 % 12.47 % 12.19 % 10.40 % 7.76 % 9.12 % 0.59%
  YoY % -25.53% 1.76% 2.30% 17.21% 34.02% -14.91% -
  Horiz. % 103.62% 139.14% 136.73% 133.66% 114.04% 85.09% 100.00%
ROE 17.12 % 20.57 % 21.38 % 0.20 % 0.21 % 0.17 % 0.20 % 109.79%
  YoY % -16.77% -3.79% 10,590.00% -4.76% 23.53% -15.00% -
  Horiz. % 8,560.00% 10,285.00% 10,690.00% 100.00% 105.00% 85.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 312.75 257.89 230.98 191.52 409.38 362.29 320.85 -0.42%
  YoY % 21.27% 11.65% 20.60% -53.22% 13.00% 12.92% -
  Horiz. % 97.48% 80.38% 71.99% 59.69% 127.59% 112.92% 100.00%
EPS 29.12 32.08 28.44 23.04 41.56 27.48 28.72 0.23%
  YoY % -9.23% 12.80% 23.44% -44.56% 51.24% -4.32% -
  Horiz. % 101.39% 111.70% 99.03% 80.22% 144.71% 95.68% 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 1.7000 1.5600 1.3300 115.0000 198.0000 161.0000 145.0000 -52.30%
  YoY % 8.97% 17.29% -98.84% -41.92% 22.98% 11.03% -
  Horiz. % 1.17% 1.08% 0.92% 79.31% 136.55% 111.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 156.37 128.94 115.49 95.76 102.36 90.52 80.21 11.76%
  YoY % 21.27% 11.65% 20.60% -6.45% 13.08% 12.85% -
  Horiz. % 194.95% 160.75% 143.98% 119.39% 127.62% 112.85% 100.00%
EPS 14.55 16.05 14.21 11.52 10.39 6.87 7.18 12.48%
  YoY % -9.35% 12.95% 23.35% 10.88% 51.24% -4.32% -
  Horiz. % 202.65% 223.54% 197.91% 160.45% 144.71% 95.68% 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 0.8500 0.7800 0.6650 57.5000 49.5054 40.2285 36.2470 -46.47%
  YoY % 8.97% 17.29% -98.84% 16.15% 23.06% 10.98% -
  Horiz. % 2.35% 2.15% 1.83% 158.63% 136.58% 110.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 6.2300 6.0500 5.6700 4.2600 3.5500 3.3500 3.4000 -
P/RPS 1.99 2.35 2.45 2.22 0.87 0.92 1.06 11.06%
  YoY % -15.32% -4.08% 10.36% 155.17% -5.43% -13.21% -
  Horiz. % 187.74% 221.70% 231.13% 209.43% 82.08% 86.79% 100.00%
P/EPS 21.40 18.85 19.94 18.49 8.54 12.19 11.84 10.36%
  YoY % 13.53% -5.47% 7.84% 116.51% -29.94% 2.96% -
  Horiz. % 180.74% 159.21% 168.41% 156.17% 72.13% 102.96% 100.00%
EY 4.67 5.30 5.01 5.41 11.71 8.20 8.45 -9.40%
  YoY % -11.89% 5.79% -7.39% -53.80% 42.80% -2.96% -
  Horiz. % 55.27% 62.72% 59.29% 64.02% 138.58% 97.04% 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 3.66 3.88 4.26 0.04 0.02 0.02 0.02 138.08%
  YoY % -5.67% -8.92% 10,550.00% 100.00% 0.00% 0.00% -
  Horiz. % 18,300.00% 19,400.00% 21,300.00% 200.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 24/05/16 21/05/15 23/05/14 27/05/13 24/05/12 19/05/11 -
Price 6.5100 6.7100 6.2000 3.9000 4.0600 3.1200 3.2300 -
P/RPS 2.08 2.60 2.68 2.04 0.99 0.86 1.01 12.78%
  YoY % -20.00% -2.99% 31.37% 106.06% 15.12% -14.85% -
  Horiz. % 205.94% 257.43% 265.35% 201.98% 98.02% 85.15% 100.00%
P/EPS 22.36 20.91 21.81 16.93 9.77 11.35 11.25 12.12%
  YoY % 6.93% -4.13% 28.82% 73.29% -13.92% 0.89% -
  Horiz. % 198.76% 185.87% 193.87% 150.49% 86.84% 100.89% 100.00%
EY 4.47 4.78 4.59 5.91 10.24 8.81 8.89 -10.82%
  YoY % -6.49% 4.14% -22.34% -42.29% 16.23% -0.90% -
  Horiz. % 50.28% 53.77% 51.63% 66.48% 115.19% 99.10% 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 3.83 4.30 4.66 0.03 0.02 0.02 0.02 139.89%
  YoY % -10.93% -7.73% 15,433.33% 50.00% 0.00% 0.00% -
  Horiz. % 19,150.00% 21,500.00% 23,300.00% 150.00% 100.00% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers