Highlights

[KOSSAN] YoY Cumulative Quarter Result on 2012-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     64.11%    YoY -     10.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,196,779 938,355 982,386 916,917 810,587 794,898 609,222 11.91%
  YoY % 27.54% -4.48% 7.14% 13.12% 1.97% 30.48% -
  Horiz. % 196.44% 154.03% 161.25% 150.51% 133.05% 130.48% 100.00%
PBT 190,026 137,206 136,253 99,743 85,676 113,148 55,834 22.63%
  YoY % 38.50% 0.70% 36.60% 16.42% -24.28% 102.65% -
  Horiz. % 340.34% 245.74% 244.03% 178.64% 153.45% 202.65% 100.00%
Tax -39,494 -29,153 -31,445 -23,197 -16,992 -24,007 -12,790 20.66%
  YoY % -35.47% 7.29% -35.56% -36.52% 29.22% -87.70% -
  Horiz. % 308.79% 227.94% 245.86% 181.37% 132.85% 187.70% 100.00%
NP 150,532 108,053 104,808 76,546 68,684 89,141 43,044 23.19%
  YoY % 39.31% 3.10% 36.92% 11.45% -22.95% 107.09% -
  Horiz. % 349.72% 251.03% 243.49% 177.83% 159.57% 207.09% 100.00%
NP to SH 148,056 105,830 102,089 74,795 67,536 88,942 43,044 22.85%
  YoY % 39.90% 3.66% 36.49% 10.75% -24.07% 106.63% -
  Horiz. % 343.96% 245.86% 237.17% 173.76% 156.90% 206.63% 100.00%
Tax Rate 20.78 % 21.25 % 23.08 % 23.26 % 19.83 % 21.22 % 22.91 % -1.61%
  YoY % -2.21% -7.93% -0.77% 17.30% -6.55% -7.38% -
  Horiz. % 90.70% 92.75% 100.74% 101.53% 86.56% 92.62% 100.00%
Total Cost 1,046,247 830,302 877,578 840,371 741,903 705,757 566,178 10.77%
  YoY % 26.01% -5.39% 4.43% 13.27% 5.12% 24.65% -
  Horiz. % 184.79% 146.65% 155.00% 148.43% 131.04% 124.65% 100.00%
Net Worth 920,833 786,545 67,782,235 553,208 479,659 418,813 334,197 18.39%
  YoY % 17.07% -98.84% 12,152.58% 15.33% 14.53% 25.32% -
  Horiz. % 275.54% 235.35% 20,282.09% 165.53% 143.53% 125.32% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 44,762 22,380 159 95 28,773 8,242 -
  YoY % 0.00% 100.00% 13,898.05% 66.67% -99.67% 249.09% -
  Horiz. % 0.00% 543.07% 271.53% 1.94% 1.16% 349.09% 100.00%
Div Payout % - % 42.30 % 21.92 % 0.21 % 0.14 % 32.35 % 19.15 % -
  YoY % 0.00% 92.97% 10,338.10% 50.00% -99.57% 68.93% -
  Horiz. % 0.00% 220.89% 114.46% 1.10% 0.73% 168.93% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 920,833 786,545 67,782,235 553,208 479,659 418,813 334,197 18.39%
  YoY % 17.07% -98.84% 12,152.58% 15.33% 14.53% 25.32% -
  Horiz. % 275.54% 235.35% 20,282.09% 165.53% 143.53% 125.32% 100.00%
NOSH 639,468 639,468 319,727 319,773 319,772 319,705 160,671 25.87%
  YoY % 0.00% 100.00% -0.01% 0.00% 0.02% 98.98% -
  Horiz. % 398.00% 398.00% 198.99% 199.02% 199.02% 198.98% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.58 % 11.52 % 10.67 % 8.35 % 8.47 % 11.21 % 7.07 % 10.08%
  YoY % 9.20% 7.97% 27.78% -1.42% -24.44% 58.56% -
  Horiz. % 177.93% 162.94% 150.92% 118.10% 119.80% 158.56% 100.00%
ROE 16.08 % 13.46 % 0.15 % 13.52 % 14.08 % 21.24 % 12.88 % 3.77%
  YoY % 19.47% 8,873.33% -98.89% -3.98% -33.71% 64.91% -
  Horiz. % 124.84% 104.50% 1.16% 104.97% 109.32% 164.91% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 187.15 146.74 307.26 286.74 253.49 248.63 379.17 -11.10%
  YoY % 27.54% -52.24% 7.16% 13.12% 1.95% -34.43% -
  Horiz. % 49.36% 38.70% 81.03% 75.62% 66.85% 65.57% 100.00%
EPS 23.15 16.55 31.93 23.39 21.12 27.82 26.79 -2.40%
  YoY % 39.88% -48.17% 36.51% 10.75% -24.08% 3.84% -
  Horiz. % 86.41% 61.78% 119.19% 87.31% 78.84% 103.84% 100.00%
DPS 0.00 7.00 7.00 0.05 0.03 9.00 5.13 -
  YoY % 0.00% 0.00% 13,900.00% 66.67% -99.67% 75.44% -
  Horiz. % 0.00% 136.45% 136.45% 0.97% 0.58% 175.44% 100.00%
NAPS 1.4400 1.2300 212.0000 1.7300 1.5000 1.3100 2.0800 -5.94%
  YoY % 17.07% -99.42% 12,154.33% 15.33% 14.50% -37.02% -
  Horiz. % 69.23% 59.13% 10,192.31% 83.17% 72.12% 62.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 93.58 73.37 76.81 71.69 63.38 62.15 47.64 11.90%
  YoY % 27.55% -4.48% 7.14% 13.11% 1.98% 30.46% -
  Horiz. % 196.43% 154.01% 161.23% 150.48% 133.04% 130.46% 100.00%
EPS 11.58 8.27 7.98 5.85 5.28 6.95 3.37 22.83%
  YoY % 40.02% 3.63% 36.41% 10.80% -24.03% 106.23% -
  Horiz. % 343.62% 245.40% 236.80% 173.59% 156.68% 206.23% 100.00%
DPS 0.00 3.50 1.75 0.01 0.01 2.25 0.64 -
  YoY % 0.00% 100.00% 17,400.00% 0.00% -99.56% 251.56% -
  Horiz. % 0.00% 546.88% 273.44% 1.56% 1.56% 351.56% 100.00%
NAPS 0.7200 0.6150 52.9989 0.4326 0.3750 0.3275 0.2613 18.39%
  YoY % 17.07% -98.84% 12,151.25% 15.36% 14.50% 25.33% -
  Horiz. % 275.55% 235.36% 20,282.78% 165.56% 143.51% 125.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 7.7300 4.4300 6.8000 3.0400 2.7200 2.9700 4.3300 -
P/RPS 4.13 3.02 2.21 1.06 1.07 1.19 1.14 23.92%
  YoY % 36.75% 36.65% 108.49% -0.93% -10.08% 4.39% -
  Horiz. % 362.28% 264.91% 193.86% 92.98% 93.86% 104.39% 100.00%
P/EPS 33.39 26.77 21.30 13.00 12.88 10.68 16.16 12.85%
  YoY % 24.73% 25.68% 63.85% 0.93% 20.60% -33.91% -
  Horiz. % 206.62% 165.66% 131.81% 80.45% 79.70% 66.09% 100.00%
EY 3.00 3.74 4.70 7.69 7.76 9.37 6.19 -11.37%
  YoY % -19.79% -20.43% -38.88% -0.90% -17.18% 51.37% -
  Horiz. % 48.47% 60.42% 75.93% 124.23% 125.36% 151.37% 100.00%
DY 0.00 1.58 1.03 0.02 0.01 3.03 1.18 -
  YoY % 0.00% 53.40% 5,050.00% 100.00% -99.67% 156.78% -
  Horiz. % 0.00% 133.90% 87.29% 1.69% 0.85% 256.78% 100.00%
P/NAPS 5.37 3.60 0.03 1.76 1.81 2.27 2.08 17.12%
  YoY % 49.17% 11,900.00% -98.30% -2.76% -20.26% 9.13% -
  Horiz. % 258.17% 173.08% 1.44% 84.62% 87.02% 109.13% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 20/11/14 22/11/13 22/11/12 17/11/11 18/11/10 24/11/09 -
Price 8.9000 4.5400 3.2700 3.1900 3.0700 3.2100 5.0000 -
P/RPS 4.76 3.09 1.06 1.11 1.21 1.29 1.32 23.82%
  YoY % 54.05% 191.51% -4.50% -8.26% -6.20% -2.27% -
  Horiz. % 360.61% 234.09% 80.30% 84.09% 91.67% 97.73% 100.00%
P/EPS 38.44 27.43 10.24 13.64 14.54 11.54 18.66 12.79%
  YoY % 40.14% 167.87% -24.93% -6.19% 26.00% -38.16% -
  Horiz. % 206.00% 147.00% 54.88% 73.10% 77.92% 61.84% 100.00%
EY 2.60 3.65 9.76 7.33 6.88 8.67 5.36 -11.35%
  YoY % -28.77% -62.60% 33.15% 6.54% -20.65% 61.75% -
  Horiz. % 48.51% 68.10% 182.09% 136.75% 128.36% 161.75% 100.00%
DY 0.00 1.54 2.14 0.02 0.01 2.80 1.03 -
  YoY % 0.00% -28.04% 10,600.00% 100.00% -99.64% 171.84% -
  Horiz. % 0.00% 149.51% 207.77% 1.94% 0.97% 271.84% 100.00%
P/NAPS 6.18 3.69 0.02 1.84 2.05 2.45 2.40 17.07%
  YoY % 67.48% 18,350.00% -98.91% -10.24% -16.33% 2.08% -
  Horiz. % 257.50% 153.75% 0.83% 76.67% 85.42% 102.08% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+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