Highlights

[KOSSAN] YoY 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 -     23.71%    YoY -     23.59%
Quarter Report


View:


Show?  YoY % Horiz. %

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 441,743 328,352 333,547 322,730 278,531 275,635 210,088 13.18%
  YoY % 34.53% -1.56% 3.35% 15.87% 1.05% 31.20% -
  Horiz. % 210.27% 156.29% 158.77% 153.62% 132.58% 131.20% 100.00%
PBT 70,846 45,260 47,726 40,013 31,123 38,108 20,796 22.65%
  YoY % 56.53% -5.17% 19.28% 28.56% -18.33% 83.25% -
  Horiz. % 340.67% 217.64% 229.50% 192.41% 149.66% 183.25% 100.00%
Tax -14,742 -9,821 -11,046 -9,984 -7,117 -9,577 -5,510 17.82%
  YoY % -50.11% 11.09% -10.64% -40.28% 25.69% -73.81% -
  Horiz. % 267.55% 178.24% 200.47% 181.20% 129.17% 173.81% 100.00%
NP 56,104 35,439 36,680 30,029 24,006 28,531 15,286 24.19%
  YoY % 58.31% -3.38% 22.15% 25.09% -15.86% 86.65% -
  Horiz. % 367.03% 231.84% 239.96% 196.45% 157.05% 186.65% 100.00%
NP to SH 55,166 34,403 35,405 29,221 23,643 28,551 15,286 23.84%
  YoY % 60.35% -2.83% 21.16% 23.59% -17.19% 86.78% -
  Horiz. % 360.89% 225.06% 231.62% 191.16% 154.67% 186.78% 100.00%
Tax Rate 20.81 % 21.70 % 23.14 % 24.95 % 22.87 % 25.13 % 26.50 % -3.95%
  YoY % -4.10% -6.22% -7.25% 9.09% -8.99% -5.17% -
  Horiz. % 78.53% 81.89% 87.32% 94.15% 86.30% 94.83% 100.00%
Total Cost 385,639 292,913 296,867 292,701 254,525 247,104 194,802 12.05%
  YoY % 31.66% -1.33% 1.42% 15.00% 3.00% 26.85% -
  Horiz. % 197.96% 150.36% 152.39% 150.26% 130.66% 126.85% 100.00%
Net Worth 920,833 786,545 67,803,615 553,088 479,898 418,833 330,852 18.59%
  YoY % 17.07% -98.84% 12,159.08% 15.25% 14.58% 26.59% -
  Horiz. % 278.32% 237.73% 20,493.64% 167.17% 145.05% 126.59% 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 - 22,381 - 159 95 - 8,159 -
  YoY % 0.00% 0.00% 0.00% 66.55% 0.00% 0.00% -
  Horiz. % 0.00% 274.28% 0.00% 1.96% 1.18% 0.00% 100.00%
Div Payout % - % 65.06 % - % 0.55 % 0.41 % - % 53.38 % -
  YoY % 0.00% 0.00% 0.00% 34.15% 0.00% 0.00% -
  Horiz. % 0.00% 121.88% 0.00% 1.03% 0.77% 0.00% 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 67,803,615 553,088 479,898 418,833 330,852 18.59%
  YoY % 17.07% -98.84% 12,159.08% 15.25% 14.58% 26.59% -
  Horiz. % 278.32% 237.73% 20,493.64% 167.17% 145.05% 126.59% 100.00%
NOSH 639,468 639,468 319,828 319,704 319,932 319,720 159,063 26.08%
  YoY % 0.00% 99.94% 0.04% -0.07% 0.07% 101.00% -
  Horiz. % 402.02% 402.02% 201.07% 200.99% 201.14% 201.00% 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 12.70 % 10.79 % 11.00 % 9.30 % 8.62 % 10.35 % 7.28 % 9.71%
  YoY % 17.70% -1.91% 18.28% 7.89% -16.71% 42.17% -
  Horiz. % 174.45% 148.21% 151.10% 127.75% 118.41% 142.17% 100.00%
ROE 5.99 % 4.37 % 0.05 % 5.28 % 4.93 % 6.82 % 4.62 % 4.42%
  YoY % 37.07% 8,640.00% -99.05% 7.10% -27.71% 47.62% -
  Horiz. % 129.65% 94.59% 1.08% 114.29% 106.71% 147.62% 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 69.08 51.35 104.29 100.95 87.06 86.21 132.08 -10.23%
  YoY % 34.53% -50.76% 3.31% 15.95% 0.99% -34.73% -
  Horiz. % 52.30% 38.88% 78.96% 76.43% 65.91% 65.27% 100.00%
EPS 8.63 5.38 11.07 9.14 7.39 8.93 9.61 -1.78%
  YoY % 60.41% -51.40% 21.12% 23.68% -17.25% -7.08% -
  Horiz. % 89.80% 55.98% 115.19% 95.11% 76.90% 92.92% 100.00%
DPS 0.00 3.50 0.00 0.05 0.03 0.00 5.13 -
  YoY % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% -
  Horiz. % 0.00% 68.23% 0.00% 0.97% 0.58% 0.00% 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 17.27 12.84 13.04 12.62 10.89 10.78 8.21 13.19%
  YoY % 34.50% -1.53% 3.33% 15.89% 1.02% 31.30% -
  Horiz. % 210.35% 156.39% 158.83% 153.71% 132.64% 131.30% 100.00%
EPS 2.16 1.34 1.38 1.14 0.92 1.12 0.60 23.79%
  YoY % 61.19% -2.90% 21.05% 23.91% -17.86% 86.67% -
  Horiz. % 360.00% 223.33% 230.00% 190.00% 153.33% 186.67% 100.00%
DPS 0.00 0.87 0.00 0.01 0.00 0.00 0.32 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 271.88% 0.00% 3.12% 0.00% 0.00% 100.00%
NAPS 0.3600 0.3075 26.5078 0.2162 0.1876 0.1637 0.1293 18.60%
  YoY % 17.07% -98.84% 12,160.78% 15.25% 14.60% 26.60% -
  Horiz. % 278.42% 237.82% 20,501.01% 167.21% 145.09% 126.60% 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 11.19 8.63 6.52 3.01 3.12 3.45 3.28 22.68%
  YoY % 29.66% 32.36% 116.61% -3.53% -9.57% 5.18% -
  Horiz. % 341.16% 263.11% 198.78% 91.77% 95.12% 105.18% 100.00%
P/EPS 89.60 82.34 61.43 33.26 36.81 33.26 45.06 12.13%
  YoY % 8.82% 34.04% 84.70% -9.64% 10.67% -26.19% -
  Horiz. % 198.85% 182.73% 136.33% 73.81% 81.69% 73.81% 100.00%
EY 1.12 1.21 1.63 3.01 2.72 3.01 2.22 -10.77%
  YoY % -7.44% -25.77% -45.85% 10.66% -9.63% 35.59% -
  Horiz. % 50.45% 54.50% 73.42% 135.59% 122.52% 135.59% 100.00%
DY 0.00 0.79 0.00 0.02 0.01 0.00 1.18 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.95% 0.00% 1.69% 0.85% 0.00% 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 12.88 8.84 3.14 3.16 3.53 3.72 3.79 22.60%
  YoY % 45.70% 181.53% -0.63% -10.48% -5.11% -1.85% -
  Horiz. % 339.84% 233.25% 82.85% 83.38% 93.14% 98.15% 100.00%
P/EPS 103.17 84.39 29.54 34.90 41.54 35.95 52.03 12.08%
  YoY % 22.25% 185.68% -15.36% -15.98% 15.55% -30.91% -
  Horiz. % 198.29% 162.19% 56.77% 67.08% 79.84% 69.09% 100.00%
EY 0.97 1.19 3.39 2.87 2.41 2.78 1.92 -10.75%
  YoY % -18.49% -64.90% 18.12% 19.09% -13.31% 44.79% -
  Horiz. % 50.52% 61.98% 176.56% 149.48% 125.52% 144.79% 100.00%
DY 0.00 0.77 0.00 0.02 0.01 0.00 1.03 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 74.76% 0.00% 1.94% 0.97% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

294  522  634  969 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.99+0.145 
 EAH 0.03-0.005 
 INIX 0.355+0.09 
 SAPNRG 0.120.00 
 KANGER 0.1750.00 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+0.01 

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. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
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