Highlights

[KOSSAN] YoY Quarter Result on 2012-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 25-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     1.49%    YoY -     22.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 439,163 360,958 327,383 318,575 281,530 252,973 227,749 11.56%
  YoY % 21.67% 10.26% 2.76% 13.16% 11.29% 11.08% -
  Horiz. % 192.83% 158.49% 143.75% 139.88% 123.61% 111.08% 100.00%
PBT 78,514 49,214 45,963 41,116 30,455 34,913 31,562 16.39%
  YoY % 59.54% 7.07% 11.79% 35.01% -12.77% 10.62% -
  Horiz. % 248.76% 155.93% 145.63% 130.27% 96.49% 110.62% 100.00%
Tax -21,931 -10,247 -6,420 -10,510 -6,167 -5,463 -7,315 20.07%
  YoY % -114.02% -59.61% 38.92% -70.42% -12.89% 25.32% -
  Horiz. % 299.81% 140.08% 87.76% 143.68% 84.31% 74.68% 100.00%
NP 56,583 38,967 39,543 30,606 24,288 29,450 24,247 15.16%
  YoY % 45.21% -1.46% 29.20% 26.01% -17.53% 21.46% -
  Horiz. % 233.36% 160.71% 163.08% 126.23% 100.17% 121.46% 100.00%
NP to SH 55,206 37,934 38,556 29,656 24,288 29,450 24,247 14.69%
  YoY % 45.53% -1.61% 30.01% 22.10% -17.53% 21.46% -
  Horiz. % 227.68% 156.45% 159.01% 122.31% 100.17% 121.46% 100.00%
Tax Rate 27.93 % 20.82 % 13.97 % 25.56 % 20.25 % 15.65 % 23.18 % 3.15%
  YoY % 34.15% 49.03% -45.34% 26.22% 29.39% -32.48% -
  Horiz. % 120.49% 89.82% 60.27% 110.27% 87.36% 67.52% 100.00%
Total Cost 382,580 321,991 287,840 287,969 257,242 223,523 203,502 11.09%
  YoY % 18.82% 11.86% -0.04% 11.94% 15.09% 9.84% -
  Horiz. % 188.00% 158.22% 141.44% 141.51% 126.41% 109.84% 100.00%
Net Worth 978,386 799,335 70,341,480 610,376 488,364 449,128 360,472 18.10%
  YoY % 22.40% -98.86% 11,424.27% 24.98% 8.74% 24.59% -
  Horiz. % 271.42% 221.75% 19,513.71% 169.33% 135.48% 124.59% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 978,386 799,335 70,341,480 610,376 488,364 449,128 360,472 18.10%
  YoY % 22.40% -98.86% 11,424.27% 24.98% 8.74% 24.59% -
  Horiz. % 271.42% 221.75% 19,513.71% 169.33% 135.48% 124.59% 100.00%
NOSH 639,468 639,468 639,468 319,568 325,576 320,806 161,646 25.75%
  YoY % 0.00% 0.00% 100.10% -1.85% 1.49% 98.46% -
  Horiz. % 395.60% 395.60% 395.60% 197.70% 201.41% 198.46% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 12.88 % 10.80 % 12.08 % 9.61 % 8.63 % 11.64 % 10.65 % 3.22%
  YoY % 19.26% -10.60% 25.70% 11.36% -25.86% 9.30% -
  Horiz. % 120.94% 101.41% 113.43% 90.23% 81.03% 109.30% 100.00%
ROE 5.64 % 4.75 % 0.05 % 4.86 % 4.97 % 6.56 % 6.73 % -2.90%
  YoY % 18.74% 9,400.00% -98.97% -2.21% -24.24% -2.53% -
  Horiz. % 83.80% 70.58% 0.74% 72.21% 73.85% 97.47% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 68.68 56.45 51.20 99.69 86.47 78.86 140.89 -11.28%
  YoY % 21.67% 10.25% -48.64% 15.29% 9.65% -44.03% -
  Horiz. % 48.75% 40.07% 36.34% 70.76% 61.37% 55.97% 100.00%
EPS 8.63 5.93 6.03 9.28 7.46 9.18 15.00 -8.80%
  YoY % 45.53% -1.66% -35.02% 24.40% -18.74% -38.80% -
  Horiz. % 57.53% 39.53% 40.20% 61.87% 49.73% 61.20% 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 1.5300 1.2500 110.0000 1.9100 1.5000 1.4000 2.2300 -6.08%
  YoY % 22.40% -98.86% 5,659.16% 27.33% 7.14% -37.22% -
  Horiz. % 68.61% 56.05% 4,932.74% 85.65% 67.26% 62.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.17 14.11 12.80 12.45 11.01 9.89 8.90 11.57%
  YoY % 21.69% 10.23% 2.81% 13.08% 11.32% 11.12% -
  Horiz. % 192.92% 158.54% 143.82% 139.89% 123.71% 111.12% 100.00%
EPS 2.16 1.48 1.51 1.16 0.95 1.15 0.95 14.66%
  YoY % 45.95% -1.99% 30.17% 22.11% -17.39% 21.05% -
  Horiz. % 227.37% 155.79% 158.95% 122.11% 100.00% 121.05% 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 0.3825 0.3125 27.5000 0.2386 0.1909 0.1756 0.1409 18.10%
  YoY % 22.40% -98.86% 11,425.57% 24.99% 8.71% 24.63% -
  Horiz. % 271.47% 221.79% 19,517.39% 169.34% 135.49% 124.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.3000 4.4700 4.3200 3.3600 3.2500 3.1600 5.4300 -
P/RPS 13.54 7.92 8.44 3.37 3.76 4.01 3.85 23.31%
  YoY % 70.96% -6.16% 150.45% -10.37% -6.23% 4.16% -
  Horiz. % 351.69% 205.71% 219.22% 87.53% 97.66% 104.16% 100.00%
P/EPS 107.72 75.35 71.65 36.21 43.57 34.42 36.20 19.92%
  YoY % 42.96% 5.16% 97.87% -16.89% 26.58% -4.92% -
  Horiz. % 297.57% 208.15% 197.93% 100.03% 120.36% 95.08% 100.00%
EY 0.93 1.33 1.40 2.76 2.30 2.91 2.76 -16.57%
  YoY % -30.08% -5.00% -49.28% 20.00% -20.96% 5.43% -
  Horiz. % 33.70% 48.19% 50.72% 100.00% 83.33% 105.43% 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 6.08 3.58 0.04 1.76 2.17 2.26 2.43 16.51%
  YoY % 69.83% 8,850.00% -97.73% -18.89% -3.98% -7.00% -
  Horiz. % 250.21% 147.33% 1.65% 72.43% 89.30% 93.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 25/02/15 26/02/14 25/02/13 24/02/12 23/02/11 25/02/10 -
Price 6.7500 5.5000 4.5600 3.2800 3.2800 3.1800 6.8600 -
P/RPS 9.83 9.74 8.91 3.29 3.79 4.03 4.87 12.41%
  YoY % 0.92% 9.32% 170.82% -13.19% -5.96% -17.25% -
  Horiz. % 201.85% 200.00% 182.96% 67.56% 77.82% 82.75% 100.00%
P/EPS 78.19 92.72 75.63 35.34 43.97 34.64 45.73 9.35%
  YoY % -15.67% 22.60% 114.01% -19.63% 26.93% -24.25% -
  Horiz. % 170.98% 202.76% 165.38% 77.28% 96.15% 75.75% 100.00%
EY 1.28 1.08 1.32 2.83 2.27 2.89 2.19 -8.56%
  YoY % 18.52% -18.18% -53.36% 24.67% -21.45% 31.96% -
  Horiz. % 58.45% 49.32% 60.27% 129.22% 103.65% 131.96% 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 4.41 4.40 0.04 1.72 2.19 2.27 3.08 6.16%
  YoY % 0.23% 10,900.00% -97.67% -21.46% -3.52% -26.30% -
  Horiz. % 143.18% 142.86% 1.30% 55.84% 71.10% 73.70% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS