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 - 2,557,872
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.79 36.68 38.41 35.85 31.69 31.08 23.82 11.90%
  YoY % 27.56% -4.50% 7.14% 13.13% 1.96% 30.48% -
  Horiz. % 196.43% 153.99% 161.25% 150.50% 133.04% 130.48% 100.00%
EPS 5.79 4.14 3.99 2.92 2.64 3.48 1.68 22.89%
  YoY % 39.86% 3.76% 36.64% 10.61% -24.14% 107.14% -
  Horiz. % 344.64% 246.43% 237.50% 173.81% 157.14% 207.14% 100.00%
DPS 0.00 1.75 0.87 0.01 0.00 1.12 0.32 -
  YoY % 0.00% 101.15% 8,600.00% 0.00% 0.00% 250.00% -
  Horiz. % 0.00% 546.88% 271.88% 3.12% 0.00% 350.00% 100.00%
NAPS 0.3600 0.3075 26.4995 0.2163 0.1875 0.1637 0.1307 18.39%
  YoY % 17.07% -98.84% 12,151.27% 15.36% 14.54% 25.25% -
  Horiz. % 275.44% 235.27% 20,275.06% 165.49% 143.46% 125.25% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

395  610  596  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.355+0.06 
 MTRONIC 0.14+0.02 
 HWGB 0.96+0.115 
 MTRONIC-WA 0.09+0.015 
 SAPNRG 0.125+0.005 
 PHB 0.035+0.005 
 EAH 0.03-0.005 
 INIX 0.345+0.08 
 KNM 0.225+0.015 
 KANGER 0.1750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. Shipping out VACCINE timely? Forwarders see their cargo bumped as vaccine shipments take off. gloveharicut
5. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
6. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS