Highlights

[KOSSAN] YoY Cumulative Quarter Result on 2012-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -75.52%    YoY -     -4.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 369,256 306,177 327,267 289,434 256,446 262,769 202,372 10.54%
  YoY % 20.60% -6.44% 13.07% 12.86% -2.41% 29.84% -
  Horiz. % 182.46% 151.29% 161.72% 143.02% 126.72% 129.84% 100.00%
PBT 59,006 47,142 44,484 28,633 27,904 38,779 18,275 21.56%
  YoY % 25.17% 5.98% 55.36% 2.61% -28.04% 112.20% -
  Horiz. % 322.88% 257.96% 243.41% 156.68% 152.69% 212.20% 100.00%
Tax -12,971 -9,817 -10,451 -6,175 -4,525 -8,300 -4,242 20.47%
  YoY % -32.13% 6.07% -69.25% -36.46% 45.48% -95.66% -
  Horiz. % 305.78% 231.42% 246.37% 145.57% 106.67% 195.66% 100.00%
NP 46,035 37,325 34,033 22,458 23,379 30,479 14,033 21.89%
  YoY % 23.34% 9.67% 51.54% -3.94% -23.29% 117.20% -
  Horiz. % 328.05% 265.98% 242.52% 160.04% 166.60% 217.20% 100.00%
NP to SH 45,450 36,833 33,224 21,954 22,955 30,379 14,033 21.63%
  YoY % 23.39% 10.86% 51.33% -4.36% -24.44% 116.48% -
  Horiz. % 323.88% 262.47% 236.76% 156.45% 163.58% 216.48% 100.00%
Tax Rate 21.98 % 20.82 % 23.49 % 21.57 % 16.22 % 21.40 % 23.21 % -0.90%
  YoY % 5.57% -11.37% 8.90% 32.98% -24.21% -7.80% -
  Horiz. % 94.70% 89.70% 101.21% 92.93% 69.88% 92.20% 100.00%
Total Cost 323,221 268,852 293,234 266,976 233,067 232,290 188,339 9.41%
  YoY % 20.22% -8.31% 9.84% 14.55% 0.33% 23.34% -
  Horiz. % 171.62% 142.75% 155.69% 141.75% 123.75% 123.34% 100.00%
Net Worth 850,492 73,538,820 63,314,261 51,449,695 46,357,591 319,778 314,176 18.05%
  YoY % -98.84% 16.15% 23.06% 10.98% 14,396.76% 1.78% -
  Horiz. % 270.71% 23,406.85% 20,152.45% 16,376.04% 14,755.27% 101.78% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 850,492 73,538,820 63,314,261 51,449,695 46,357,591 319,778 314,176 18.05%
  YoY % -98.84% 16.15% 23.06% 10.98% 14,396.76% 1.78% -
  Horiz. % 270.71% 23,406.85% 20,152.45% 16,376.04% 14,755.27% 101.78% 100.00%
NOSH 639,468 639,468 319,768 319,563 319,707 159,889 161,116 25.82%
  YoY % 0.00% 99.98% 0.06% -0.05% 99.96% -0.76% -
  Horiz. % 396.90% 396.90% 198.47% 198.34% 198.43% 99.24% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.47 % 12.19 % 10.40 % 7.76 % 9.12 % 11.60 % 6.93 % 10.28%
  YoY % 2.30% 17.21% 34.02% -14.91% -21.38% 67.39% -
  Horiz. % 179.94% 175.90% 150.07% 111.98% 131.60% 167.39% 100.00%
ROE 5.34 % 0.05 % 0.05 % 0.04 % 0.05 % 9.50 % 4.47 % 3.01%
  YoY % 10,580.00% 0.00% 25.00% -20.00% -99.47% 112.53% -
  Horiz. % 119.46% 1.12% 1.12% 0.89% 1.12% 212.53% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 57.74 47.88 102.34 90.57 80.21 164.34 125.61 -12.14%
  YoY % 20.59% -53.21% 13.00% 12.92% -51.19% 30.83% -
  Horiz. % 45.97% 38.12% 81.47% 72.10% 63.86% 130.83% 100.00%
EPS 7.11 5.76 10.39 6.87 7.18 9.50 8.78 -3.45%
  YoY % 23.44% -44.56% 51.24% -4.32% -24.42% 8.20% -
  Horiz. % 80.98% 65.60% 118.34% 78.25% 81.78% 108.20% 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 1.3300 115.0000 198.0000 161.0000 145.0000 2.0000 1.9500 -6.18%
  YoY % -98.84% -41.92% 22.98% 11.03% 7,150.00% 2.56% -
  Horiz. % 68.21% 5,897.44% 10,153.85% 8,256.41% 7,435.90% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.87 23.94 25.59 22.63 20.05 20.55 15.82 10.54%
  YoY % 20.59% -6.45% 13.08% 12.87% -2.43% 29.90% -
  Horiz. % 182.49% 151.33% 161.76% 143.05% 126.74% 129.90% 100.00%
EPS 3.55 2.88 2.60 1.72 1.79 2.38 1.10 21.55%
  YoY % 23.26% 10.77% 51.16% -3.91% -24.79% 116.36% -
  Horiz. % 322.73% 261.82% 236.36% 156.36% 162.73% 216.36% 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 0.6650 57.5000 49.5054 40.2285 36.2470 0.2500 0.2457 18.04%
  YoY % -98.84% 16.15% 23.06% 10.98% 14,398.80% 1.75% -
  Horiz. % 270.66% 23,402.52% 20,148.72% 16,373.02% 14,752.54% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.6700 4.2600 3.5500 3.3500 3.4000 8.0000 2.8800 -
P/RPS 9.82 8.90 3.47 3.70 4.24 4.87 2.29 27.45%
  YoY % 10.34% 156.48% -6.22% -12.74% -12.94% 112.66% -
  Horiz. % 428.82% 388.65% 151.53% 161.57% 185.15% 212.66% 100.00%
P/EPS 79.78 73.96 34.17 48.76 47.35 42.11 33.07 15.80%
  YoY % 7.87% 116.45% -29.92% 2.98% 12.44% 27.34% -
  Horiz. % 241.25% 223.65% 103.33% 147.44% 143.18% 127.34% 100.00%
EY 1.25 1.35 2.93 2.05 2.11 2.38 3.02 -13.67%
  YoY % -7.41% -53.92% 42.93% -2.84% -11.34% -21.19% -
  Horiz. % 41.39% 44.70% 97.02% 67.88% 69.87% 78.81% 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 4.26 0.04 0.02 0.02 0.02 4.00 1.48 19.26%
  YoY % 10,550.00% 100.00% 0.00% 0.00% -99.50% 170.27% -
  Horiz. % 287.84% 2.70% 1.35% 1.35% 1.35% 270.27% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 23/05/14 27/05/13 24/05/12 19/05/11 20/05/10 21/05/09 -
Price 6.2000 3.9000 4.0600 3.1200 3.2300 7.5200 3.6000 -
P/RPS 10.74 8.15 3.97 3.44 4.03 4.58 2.87 24.59%
  YoY % 31.78% 105.29% 15.41% -14.64% -12.01% 59.58% -
  Horiz. % 374.22% 283.97% 138.33% 119.86% 140.42% 159.58% 100.00%
P/EPS 87.23 67.71 39.08 45.41 44.99 39.58 41.33 13.25%
  YoY % 28.83% 73.26% -13.94% 0.93% 13.67% -4.23% -
  Horiz. % 211.06% 163.83% 94.56% 109.87% 108.86% 95.77% 100.00%
EY 1.15 1.48 2.56 2.20 2.22 2.53 2.42 -11.66%
  YoY % -22.30% -42.19% 16.36% -0.90% -12.25% 4.55% -
  Horiz. % 47.52% 61.16% 105.79% 90.91% 91.74% 104.55% 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 4.66 0.03 0.02 0.02 0.02 3.76 1.85 16.64%
  YoY % 15,433.33% 50.00% 0.00% 0.00% -99.47% 103.24% -
  Horiz. % 251.89% 1.62% 1.08% 1.08% 1.08% 203.24% 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
 
 

459  416  513  789 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.015 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.48+0.29 
 AIRASIA 0.84+0.015 
 K1 0.49+0.045 
 BCMALL 0.28+0.02 
 HLT 0.85+0.155 
 HLT-WA 0.56+0.12 

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