Highlights

[KOSSAN] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     107.59%    YoY -     3.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 755,035 610,003 648,840 594,187 532,056 519,263 399,134 11.20%
  YoY % 23.78% -5.99% 9.20% 11.68% 2.46% 30.10% -
  Horiz. % 189.17% 152.83% 162.56% 148.87% 133.30% 130.10% 100.00%
PBT 119,180 91,946 88,528 59,730 54,552 75,039 35,038 22.62%
  YoY % 29.62% 3.86% 48.21% 9.49% -27.30% 114.16% -
  Horiz. % 340.14% 262.42% 252.66% 170.47% 155.69% 214.16% 100.00%
Tax -24,752 -19,333 -20,399 -13,213 -9,875 -14,430 -7,280 22.61%
  YoY % -28.03% 5.23% -54.39% -33.80% 31.57% -98.21% -
  Horiz. % 340.00% 265.56% 280.21% 181.50% 135.65% 198.21% 100.00%
NP 94,428 72,613 68,129 46,517 44,677 60,609 27,758 22.62%
  YoY % 30.04% 6.58% 46.46% 4.12% -26.29% 118.35% -
  Horiz. % 340.18% 261.59% 245.44% 167.58% 160.95% 218.35% 100.00%
NP to SH 92,890 71,425 66,633 45,575 43,892 60,391 27,758 22.29%
  YoY % 30.05% 7.19% 46.21% 3.83% -27.32% 117.56% -
  Horiz. % 334.64% 257.31% 240.05% 164.19% 158.12% 217.56% 100.00%
Tax Rate 20.77 % 21.03 % 23.04 % 22.12 % 18.10 % 19.23 % 20.78 % -0.01%
  YoY % -1.24% -8.72% 4.16% 22.21% -5.88% -7.46% -
  Horiz. % 99.95% 101.20% 110.88% 106.45% 87.10% 92.54% 100.00%
Total Cost 660,607 537,390 580,711 547,670 487,379 458,654 371,376 10.07%
  YoY % 22.93% -7.46% 6.03% 12.37% 6.26% 23.50% -
  Horiz. % 177.88% 144.70% 156.37% 147.47% 131.24% 123.50% 100.00%
Net Worth 895,255 773,756 665,051 537,305 479,519 402,819 329,606 18.11%
  YoY % 15.70% 16.35% 23.78% 12.05% 19.04% 22.21% -
  Horiz. % 271.61% 234.75% 201.77% 163.01% 145.48% 122.21% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 895,255 773,756 665,051 537,305 479,519 402,819 329,606 18.11%
  YoY % 15.70% 16.35% 23.78% 12.05% 19.04% 22.21% -
  Horiz. % 271.61% 234.75% 201.77% 163.01% 145.48% 122.21% 100.00%
NOSH 639,468 639,468 319,736 319,824 319,679 159,849 161,571 25.76%
  YoY % 0.00% 100.00% -0.03% 0.05% 99.99% -1.07% -
  Horiz. % 395.78% 395.78% 197.89% 197.95% 197.86% 98.93% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.51 % 11.90 % 10.50 % 7.83 % 8.40 % 11.67 % 6.95 % 10.29%
  YoY % 5.13% 13.33% 34.10% -6.79% -28.02% 67.91% -
  Horiz. % 180.00% 171.22% 151.08% 112.66% 120.86% 167.91% 100.00%
ROE 10.38 % 9.23 % 10.02 % 8.48 % 9.15 % 14.99 % 8.42 % 3.55%
  YoY % 12.46% -7.88% 18.16% -7.32% -38.96% 78.03% -
  Horiz. % 123.28% 109.62% 119.00% 100.71% 108.67% 178.03% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 118.07 95.39 202.93 185.79 166.43 324.85 247.03 -11.57%
  YoY % 23.78% -52.99% 9.23% 11.63% -48.77% 31.50% -
  Horiz. % 47.80% 38.61% 82.15% 75.21% 67.37% 131.50% 100.00%
EPS 14.53 11.17 20.84 14.25 13.73 37.78 17.18 -2.75%
  YoY % 30.08% -46.40% 46.25% 3.79% -63.66% 119.91% -
  Horiz. % 84.58% 65.02% 121.30% 82.95% 79.92% 219.91% 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 1.4000 1.2100 2.0800 1.6800 1.5000 2.5200 2.0400 -6.08%
  YoY % 15.70% -41.83% 23.81% 12.00% -40.48% 23.53% -
  Horiz. % 68.63% 59.31% 101.96% 82.35% 73.53% 123.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 59.04 47.70 50.73 46.46 41.60 40.60 31.21 11.20%
  YoY % 23.77% -5.97% 9.19% 11.68% 2.46% 30.09% -
  Horiz. % 189.17% 152.84% 162.54% 148.86% 133.29% 130.09% 100.00%
EPS 7.26 5.58 5.21 3.56 3.43 4.72 2.17 22.28%
  YoY % 30.11% 7.10% 46.35% 3.79% -27.33% 117.51% -
  Horiz. % 334.56% 257.14% 240.09% 164.06% 158.06% 217.51% 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 0.7000 0.6050 0.5200 0.4201 0.3749 0.3150 0.2577 18.11%
  YoY % 15.70% 16.35% 23.78% 12.06% 19.02% 22.24% -
  Horiz. % 271.63% 234.77% 201.79% 163.02% 145.48% 122.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.5000 3.7000 4.9900 3.2200 3.1200 7.6000 3.7200 -
P/RPS 5.51 3.88 2.46 1.73 1.87 2.34 1.51 24.07%
  YoY % 42.01% 57.72% 42.20% -7.49% -20.09% 54.97% -
  Horiz. % 364.90% 256.95% 162.91% 114.57% 123.84% 154.97% 100.00%
P/EPS 44.75 33.13 23.94 22.60 22.72 20.12 21.65 12.86%
  YoY % 35.07% 38.39% 5.93% -0.53% 12.92% -7.07% -
  Horiz. % 206.70% 153.03% 110.58% 104.39% 104.94% 92.93% 100.00%
EY 2.23 3.02 4.18 4.43 4.40 4.97 4.62 -11.43%
  YoY % -26.16% -27.75% -5.64% 0.68% -11.47% 7.58% -
  Horiz. % 48.27% 65.37% 90.48% 95.89% 95.24% 107.58% 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 4.64 3.06 2.40 1.92 2.08 3.02 1.82 16.87%
  YoY % 51.63% 27.50% 25.00% -7.69% -31.13% 65.93% -
  Horiz. % 254.95% 168.13% 131.87% 105.49% 114.29% 165.93% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 20/08/15 20/08/14 26/08/13 23/08/12 24/08/11 26/08/10 20/08/09 -
Price 7.3100 3.9700 6.1700 3.2900 2.7800 3.4600 3.8600 -
P/RPS 6.19 4.16 3.04 1.77 1.67 1.07 1.56 25.81%
  YoY % 48.80% 36.84% 71.75% 5.99% 56.07% -31.41% -
  Horiz. % 396.79% 266.67% 194.87% 113.46% 107.05% 68.59% 100.00%
P/EPS 50.32 35.54 29.61 23.09 20.25 9.16 22.47 14.37%
  YoY % 41.59% 20.03% 28.24% 14.02% 121.07% -59.23% -
  Horiz. % 223.94% 158.17% 131.78% 102.76% 90.12% 40.77% 100.00%
EY 1.99 2.81 3.38 4.33 4.94 10.92 4.45 -12.55%
  YoY % -29.18% -16.86% -21.94% -12.35% -54.76% 145.39% -
  Horiz. % 44.72% 63.15% 75.96% 97.30% 111.01% 245.39% 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 5.22 3.28 2.97 1.96 1.85 1.37 1.89 18.44%
  YoY % 59.15% 10.44% 51.53% 5.95% 35.04% -27.51% -
  Horiz. % 276.19% 173.54% 157.14% 103.70% 97.88% 72.49% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

358  521  487  529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.020.00 
 CAREPLS 1.11+0.14 
 EDUSPEC 0.03+0.005 
 KGROUP 0.075-0.01 
 COMFORT 3.45+0.37 
 SANICHI 0.095+0.005 
 GDEX 0.375-0.07 
 XOX 0.0650.00 
 HLT-WA 0.335+0.04 
 ARMADA 0.215-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers