Highlights

[KOSSAN] YoY Quarter Result on 2014-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -0.55%    YoY -     -2.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 489,180 414,039 441,743 328,352 333,547 322,730 278,531 9.83%
  YoY % 18.15% -6.27% 34.53% -1.56% 3.35% 15.87% -
  Horiz. % 175.63% 148.65% 158.60% 117.89% 119.75% 115.87% 100.00%
PBT 58,195 42,608 70,846 45,260 47,726 40,013 31,123 10.98%
  YoY % 36.58% -39.86% 56.53% -5.17% 19.28% 28.56% -
  Horiz. % 186.98% 136.90% 227.63% 145.42% 153.35% 128.56% 100.00%
Tax -12,170 -7,893 -14,742 -9,821 -11,046 -9,984 -7,117 9.34%
  YoY % -54.19% 46.46% -50.11% 11.09% -10.64% -40.28% -
  Horiz. % 171.00% 110.90% 207.14% 137.99% 155.21% 140.28% 100.00%
NP 46,025 34,715 56,104 35,439 36,680 30,029 24,006 11.45%
  YoY % 32.58% -38.12% 58.31% -3.38% 22.15% 25.09% -
  Horiz. % 191.72% 144.61% 233.71% 147.63% 152.80% 125.09% 100.00%
NP to SH 45,680 34,023 55,166 34,403 35,405 29,221 23,643 11.59%
  YoY % 34.26% -38.33% 60.35% -2.83% 21.16% 23.59% -
  Horiz. % 193.21% 143.90% 233.33% 145.51% 149.75% 123.59% 100.00%
Tax Rate 20.91 % 18.52 % 20.81 % 21.70 % 23.14 % 24.95 % 22.87 % -1.48%
  YoY % 12.90% -11.00% -4.10% -6.22% -7.25% 9.09% -
  Horiz. % 91.43% 80.98% 90.99% 94.88% 101.18% 109.09% 100.00%
Total Cost 443,155 379,324 385,639 292,913 296,867 292,701 254,525 9.67%
  YoY % 16.83% -1.64% 31.66% -1.33% 1.42% 15.00% -
  Horiz. % 174.11% 149.03% 151.51% 115.08% 116.64% 115.00% 100.00%
Net Worth 1,138,253 1,029,543 920,833 786,545 67,803,615 553,088 479,898 15.47%
  YoY % 10.56% 11.81% 17.07% -98.84% 12,159.08% 15.25% -
  Horiz. % 237.19% 214.53% 191.88% 163.90% 14,128.74% 115.25% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 31,973 - 22,381 - 159 95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 66.55% -
  Horiz. % 0.00% 33,312.91% 0.00% 23,319.04% 0.00% 166.55% 100.00%
Div Payout % - % 93.98 % - % 65.06 % - % 0.55 % 0.41 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 34.15% -
  Horiz. % 0.00% 22,921.95% 0.00% 15,868.29% 0.00% 134.15% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,138,253 1,029,543 920,833 786,545 67,803,615 553,088 479,898 15.47%
  YoY % 10.56% 11.81% 17.07% -98.84% 12,159.08% 15.25% -
  Horiz. % 237.19% 214.53% 191.88% 163.90% 14,128.74% 115.25% 100.00%
NOSH 639,468 639,468 639,468 639,468 319,828 319,704 319,932 12.22%
  YoY % 0.00% 0.00% 0.00% 99.94% 0.04% -0.07% -
  Horiz. % 199.88% 199.88% 199.88% 199.88% 99.97% 99.93% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.41 % 8.38 % 12.70 % 10.79 % 11.00 % 9.30 % 8.62 % 1.47%
  YoY % 12.29% -34.02% 17.70% -1.91% 18.28% 7.89% -
  Horiz. % 109.16% 97.22% 147.33% 125.17% 127.61% 107.89% 100.00%
ROE 4.01 % 3.30 % 5.99 % 4.37 % 0.05 % 5.28 % 4.93 % -3.38%
  YoY % 21.52% -44.91% 37.07% 8,640.00% -99.05% 7.10% -
  Horiz. % 81.34% 66.94% 121.50% 88.64% 1.01% 107.10% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 76.50 64.75 69.08 51.35 104.29 100.95 87.06 -2.13%
  YoY % 18.15% -6.27% 34.53% -50.76% 3.31% 15.95% -
  Horiz. % 87.87% 74.37% 79.35% 58.98% 119.79% 115.95% 100.00%
EPS 7.14 5.32 8.63 5.38 11.07 9.14 7.39 -0.57%
  YoY % 34.21% -38.35% 60.41% -51.40% 21.12% 23.68% -
  Horiz. % 96.62% 71.99% 116.78% 72.80% 149.80% 123.68% 100.00%
DPS 0.00 5.00 0.00 3.50 0.00 0.05 0.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 0.00% 16,666.67% 0.00% 11,666.67% 0.00% 166.67% 100.00%
NAPS 1.7800 1.6100 1.4400 1.2300 212.0000 1.7300 1.5000 2.89%
  YoY % 10.56% 11.81% 17.07% -99.42% 12,154.33% 15.33% -
  Horiz. % 118.67% 107.33% 96.00% 82.00% 14,133.33% 115.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.12 16.19 17.27 12.84 13.04 12.62 10.89 9.83%
  YoY % 18.10% -6.25% 34.50% -1.53% 3.33% 15.89% -
  Horiz. % 175.57% 148.67% 158.59% 117.91% 119.74% 115.89% 100.00%
EPS 1.79 1.33 2.16 1.34 1.38 1.14 0.92 11.72%
  YoY % 34.59% -38.43% 61.19% -2.90% 21.05% 23.91% -
  Horiz. % 194.57% 144.57% 234.78% 145.65% 150.00% 123.91% 100.00%
DPS 0.00 1.25 0.00 0.87 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 12,500.00% 0.00% 8,700.00% 0.00% 100.00% -
NAPS 0.4450 0.4025 0.3600 0.3075 26.5078 0.2162 0.1876 15.47%
  YoY % 10.56% 11.81% 17.07% -98.84% 12,160.78% 15.25% -
  Horiz. % 237.21% 214.55% 191.90% 163.91% 14,129.96% 115.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 6.9000 6.8800 7.7300 4.4300 6.8000 3.0400 2.7200 -
P/RPS 9.02 10.63 11.19 8.63 6.52 3.01 3.12 19.34%
  YoY % -15.15% -5.00% 29.66% 32.36% 116.61% -3.53% -
  Horiz. % 289.10% 340.71% 358.65% 276.60% 208.97% 96.47% 100.00%
P/EPS 96.59 129.31 89.60 82.34 61.43 33.26 36.81 17.43%
  YoY % -25.30% 44.32% 8.82% 34.04% 84.70% -9.64% -
  Horiz. % 262.40% 351.29% 243.41% 223.69% 166.88% 90.36% 100.00%
EY 1.04 0.77 1.12 1.21 1.63 3.01 2.72 -14.79%
  YoY % 35.06% -31.25% -7.44% -25.77% -45.85% 10.66% -
  Horiz. % 38.24% 28.31% 41.18% 44.49% 59.93% 110.66% 100.00%
DY 0.00 0.73 0.00 0.79 0.00 0.02 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 7,300.00% 0.00% 7,900.00% 0.00% 200.00% 100.00%
P/NAPS 3.88 4.27 5.37 3.60 0.03 1.76 1.81 13.54%
  YoY % -9.13% -20.48% 49.17% 11,900.00% -98.30% -2.76% -
  Horiz. % 214.36% 235.91% 296.69% 198.90% 1.66% 97.24% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 22/11/16 20/11/15 20/11/14 22/11/13 22/11/12 17/11/11 -
Price 8.1300 6.8900 8.9000 4.5400 3.2700 3.1900 3.0700 -
P/RPS 10.63 10.64 12.88 8.84 3.14 3.16 3.53 20.15%
  YoY % -0.09% -17.39% 45.70% 181.53% -0.63% -10.48% -
  Horiz. % 301.13% 301.42% 364.87% 250.42% 88.95% 89.52% 100.00%
P/EPS 113.81 129.50 103.17 84.39 29.54 34.90 41.54 18.27%
  YoY % -12.12% 25.52% 22.25% 185.68% -15.36% -15.98% -
  Horiz. % 273.98% 311.75% 248.36% 203.15% 71.11% 84.02% 100.00%
EY 0.88 0.77 0.97 1.19 3.39 2.87 2.41 -15.44%
  YoY % 14.29% -20.62% -18.49% -64.90% 18.12% 19.09% -
  Horiz. % 36.51% 31.95% 40.25% 49.38% 140.66% 119.09% 100.00%
DY 0.00 0.73 0.00 0.77 0.00 0.02 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 7,300.00% 0.00% 7,700.00% 0.00% 200.00% 100.00%
P/NAPS 4.57 4.28 6.18 3.69 0.02 1.84 2.05 14.28%
  YoY % 6.78% -30.74% 67.48% 18,350.00% -98.91% -10.24% -
  Horiz. % 222.93% 208.78% 301.46% 180.00% 0.98% 89.76% 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
 
 

165  899  566  884 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.285-0.015 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 QES 0.355-0.025 
 LUSTER 0.195+0.01 
 VIZIONE 0.23-0.04 
 MTRONIC 0.0950.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS