Highlights

[KOSSAN] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     24.87%    YoY -     23.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,936,712 1,999,912 1,649,120 1,477,024 1,224,708 1,309,068 1,157,736 8.95%
  YoY % -3.16% 21.27% 11.65% 20.60% -6.44% 13.07% -
  Horiz. % 167.28% 172.74% 142.44% 127.58% 105.78% 113.07% 100.00%
PBT 212,128 225,320 262,608 236,024 188,568 177,936 114,532 10.81%
  YoY % -5.85% -14.20% 11.26% 25.17% 5.98% 55.36% -
  Horiz. % 185.21% 196.73% 229.29% 206.08% 164.64% 155.36% 100.00%
Tax -30,972 -36,312 -53,364 -51,884 -39,268 -41,804 -24,700 3.84%
  YoY % 14.71% 31.95% -2.85% -32.13% 6.07% -69.25% -
  Horiz. % 125.39% 147.01% 216.05% 210.06% 158.98% 169.25% 100.00%
NP 181,156 189,008 209,244 184,140 149,300 136,132 89,832 12.40%
  YoY % -4.15% -9.67% 13.63% 23.34% 9.67% 51.54% -
  Horiz. % 201.66% 210.40% 232.93% 204.98% 166.20% 151.54% 100.00%
NP to SH 181,156 186,140 205,224 181,800 147,332 132,896 87,816 12.82%
  YoY % -2.68% -9.30% 12.88% 23.39% 10.86% 51.33% -
  Horiz. % 206.29% 211.97% 233.70% 207.02% 167.77% 151.33% 100.00%
Tax Rate 14.60 % 16.12 % 20.32 % 21.98 % 20.82 % 23.49 % 21.57 % -6.29%
  YoY % -9.43% -20.67% -7.55% 5.57% -11.37% 8.90% -
  Horiz. % 67.69% 74.73% 94.20% 101.90% 96.52% 108.90% 100.00%
Total Cost 1,755,556 1,810,904 1,439,876 1,292,884 1,075,408 1,172,936 1,067,904 8.63%
  YoY % -3.06% 25.77% 11.37% 20.22% -8.31% 9.84% -
  Horiz. % 164.39% 169.58% 134.83% 121.07% 100.70% 109.84% 100.00%
Net Worth 117,662,112 1,087,095 997,570 850,492 73,538,820 63,314,261 51,449,695 14.78%
  YoY % 10,723.53% 8.97% 17.29% -98.84% 16.15% 23.06% -
  Horiz. % 228.69% 2.11% 1.94% 1.65% 142.93% 123.06% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 117,662,112 1,087,095 997,570 850,492 73,538,820 63,314,261 51,449,695 14.78%
  YoY % 10,723.53% 8.97% 17.29% -98.84% 16.15% 23.06% -
  Horiz. % 228.69% 2.11% 1.94% 1.65% 142.93% 123.06% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,468 319,768 319,563 12.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 99.98% 0.06% -
  Horiz. % 200.11% 200.11% 200.11% 200.11% 200.11% 100.06% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.35 % 9.45 % 12.69 % 12.47 % 12.19 % 10.40 % 7.76 % 3.15%
  YoY % -1.06% -25.53% 1.76% 2.30% 17.21% 34.02% -
  Horiz. % 120.49% 121.78% 163.53% 160.70% 157.09% 134.02% 100.00%
ROE 0.15 % 17.12 % 20.57 % 21.38 % 0.20 % 0.21 % 0.17 % -2.06%
  YoY % -99.12% -16.77% -3.79% 10,590.00% -4.76% 23.53% -
  Horiz. % 88.24% 10,070.59% 12,100.00% 12,576.47% 117.65% 123.53% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 302.86 312.75 257.89 230.98 191.52 409.38 362.29 -2.94%
  YoY % -3.16% 21.27% 11.65% 20.60% -53.22% 13.00% -
  Horiz. % 83.60% 86.33% 71.18% 63.76% 52.86% 113.00% 100.00%
EPS 27.84 29.12 32.08 28.44 23.04 41.56 27.48 0.22%
  YoY % -4.40% -9.23% 12.80% 23.44% -44.56% 51.24% -
  Horiz. % 101.31% 105.97% 116.74% 103.49% 83.84% 151.24% 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 184.0000 1.7000 1.5600 1.3300 115.0000 198.0000 161.0000 2.25%
  YoY % 10,723.53% 8.97% 17.29% -98.84% -41.92% 22.98% -
  Horiz. % 114.29% 1.06% 0.97% 0.83% 71.43% 122.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 151.43 156.37 128.94 115.49 95.76 102.36 90.52 8.95%
  YoY % -3.16% 21.27% 11.65% 20.60% -6.45% 13.08% -
  Horiz. % 167.29% 172.75% 142.44% 127.59% 105.79% 113.08% 100.00%
EPS 14.16 14.55 16.05 14.21 11.52 10.39 6.87 12.80%
  YoY % -2.68% -9.35% 12.95% 23.35% 10.88% 51.24% -
  Horiz. % 206.11% 211.79% 233.62% 206.84% 167.69% 151.24% 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 92.0000 0.8500 0.7800 0.6650 57.5000 49.5054 40.2285 14.78%
  YoY % 10,723.53% 8.97% 17.29% -98.84% 16.15% 23.06% -
  Horiz. % 228.69% 2.11% 1.94% 1.65% 142.93% 123.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 7.7000 6.2300 6.0500 5.6700 4.2600 3.5500 3.3500 -
P/RPS 2.54 1.99 2.35 2.45 2.22 0.87 0.92 18.43%
  YoY % 27.64% -15.32% -4.08% 10.36% 155.17% -5.43% -
  Horiz. % 276.09% 216.30% 255.43% 266.30% 241.30% 94.57% 100.00%
P/EPS 27.18 21.40 18.85 19.94 18.49 8.54 12.19 14.29%
  YoY % 27.01% 13.53% -5.47% 7.84% 116.51% -29.94% -
  Horiz. % 222.97% 175.55% 154.63% 163.58% 151.68% 70.06% 100.00%
EY 3.68 4.67 5.30 5.01 5.41 11.71 8.20 -12.50%
  YoY % -21.20% -11.89% 5.79% -7.39% -53.80% 42.80% -
  Horiz. % 44.88% 56.95% 64.63% 61.10% 65.98% 142.80% 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 0.04 3.66 3.88 4.26 0.04 0.02 0.02 12.24%
  YoY % -98.91% -5.67% -8.92% 10,550.00% 100.00% 0.00% -
  Horiz. % 200.00% 18,300.00% 19,400.00% 21,300.00% 200.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 24/05/16 21/05/15 23/05/14 27/05/13 24/05/12 -
Price 7.0700 6.5100 6.7100 6.2000 3.9000 4.0600 3.1200 -
P/RPS 2.33 2.08 2.60 2.68 2.04 0.99 0.86 18.06%
  YoY % 12.02% -20.00% -2.99% 31.37% 106.06% 15.12% -
  Horiz. % 270.93% 241.86% 302.33% 311.63% 237.21% 115.12% 100.00%
P/EPS 24.96 22.36 20.91 21.81 16.93 9.77 11.35 14.03%
  YoY % 11.63% 6.93% -4.13% 28.82% 73.29% -13.92% -
  Horiz. % 219.91% 197.00% 184.23% 192.16% 149.16% 86.08% 100.00%
EY 4.01 4.47 4.78 4.59 5.91 10.24 8.81 -12.29%
  YoY % -10.29% -6.49% 4.14% -22.34% -42.29% 16.23% -
  Horiz. % 45.52% 50.74% 54.26% 52.10% 67.08% 116.23% 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 0.04 3.83 4.30 4.66 0.03 0.02 0.02 12.24%
  YoY % -98.96% -10.93% -7.73% 15,433.33% 50.00% 0.00% -
  Horiz. % 200.00% 19,150.00% 21,500.00% 23,300.00% 150.00% 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.
 


 

256  328  543  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 HSI-C7K 0.345-0.015 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.165+0.005 
 THHEAVY 0.125+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers