Highlights

[KOSSAN] YoY Quarter Result on 2013-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     8.90%    YoY -     30.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 438,187 439,163 360,958 327,383 318,575 281,530 252,973 9.58%
  YoY % -0.22% 21.67% 10.26% 2.76% 13.16% 11.29% -
  Horiz. % 173.21% 173.60% 142.69% 129.41% 125.93% 111.29% 100.00%
PBT 54,393 78,514 49,214 45,963 41,116 30,455 34,913 7.66%
  YoY % -30.72% 59.54% 7.07% 11.79% 35.01% -12.77% -
  Horiz. % 155.80% 224.88% 140.96% 131.65% 117.77% 87.23% 100.00%
Tax -9,023 -21,931 -10,247 -6,420 -10,510 -6,167 -5,463 8.71%
  YoY % 58.86% -114.02% -59.61% 38.92% -70.42% -12.89% -
  Horiz. % 165.17% 401.45% 187.57% 117.52% 192.39% 112.89% 100.00%
NP 45,370 56,583 38,967 39,543 30,606 24,288 29,450 7.46%
  YoY % -19.82% 45.21% -1.46% 29.20% 26.01% -17.53% -
  Horiz. % 154.06% 192.13% 132.32% 134.27% 103.93% 82.47% 100.00%
NP to SH 44,633 55,206 37,934 38,556 29,656 24,288 29,450 7.17%
  YoY % -19.15% 45.53% -1.61% 30.01% 22.10% -17.53% -
  Horiz. % 151.56% 187.46% 128.81% 130.92% 100.70% 82.47% 100.00%
Tax Rate 16.59 % 27.93 % 20.82 % 13.97 % 25.56 % 20.25 % 15.65 % 0.98%
  YoY % -40.60% 34.15% 49.03% -45.34% 26.22% 29.39% -
  Horiz. % 106.01% 178.47% 133.04% 89.27% 163.32% 129.39% 100.00%
Total Cost 392,817 382,580 321,991 287,840 287,969 257,242 223,523 9.84%
  YoY % 2.68% 18.82% 11.86% -0.04% 11.94% 15.09% -
  Horiz. % 175.74% 171.16% 144.05% 128.77% 128.83% 115.09% 100.00%
Net Worth 1,074,306 978,386 799,335 70,341,480 610,376 488,364 449,128 15.63%
  YoY % 9.80% 22.40% -98.86% 11,424.27% 24.98% 8.74% -
  Horiz. % 239.20% 217.84% 177.97% 15,661.77% 135.90% 108.74% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,074,306 978,386 799,335 70,341,480 610,376 488,364 449,128 15.63%
  YoY % 9.80% 22.40% -98.86% 11,424.27% 24.98% 8.74% -
  Horiz. % 239.20% 217.84% 177.97% 15,661.77% 135.90% 108.74% 100.00%
NOSH 639,468 639,468 639,468 639,468 319,568 325,576 320,806 12.17%
  YoY % 0.00% 0.00% 0.00% 100.10% -1.85% 1.49% -
  Horiz. % 199.33% 199.33% 199.33% 199.33% 99.61% 101.49% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.35 % 12.88 % 10.80 % 12.08 % 9.61 % 8.63 % 11.64 % -1.94%
  YoY % -19.64% 19.26% -10.60% 25.70% 11.36% -25.86% -
  Horiz. % 88.92% 110.65% 92.78% 103.78% 82.56% 74.14% 100.00%
ROE 4.15 % 5.64 % 4.75 % 0.05 % 4.86 % 4.97 % 6.56 % -7.34%
  YoY % -26.42% 18.74% 9,400.00% -98.97% -2.21% -24.24% -
  Horiz. % 63.26% 85.98% 72.41% 0.76% 74.09% 75.76% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 68.52 68.68 56.45 51.20 99.69 86.47 78.86 -2.31%
  YoY % -0.23% 21.67% 10.25% -48.64% 15.29% 9.65% -
  Horiz. % 86.89% 87.09% 71.58% 64.93% 126.41% 109.65% 100.00%
EPS 6.98 8.63 5.93 6.03 9.28 7.46 9.18 -4.46%
  YoY % -19.12% 45.53% -1.66% -35.02% 24.40% -18.74% -
  Horiz. % 76.03% 94.01% 64.60% 65.69% 101.09% 81.26% 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 1.6800 1.5300 1.2500 110.0000 1.9100 1.5000 1.4000 3.08%
  YoY % 9.80% 22.40% -98.86% 5,659.16% 27.33% 7.14% -
  Horiz. % 120.00% 109.29% 89.29% 7,857.14% 136.43% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.13 17.17 14.11 12.80 12.45 11.01 9.89 9.58%
  YoY % -0.23% 21.69% 10.23% 2.81% 13.08% 11.32% -
  Horiz. % 173.21% 173.61% 142.67% 129.42% 125.88% 111.32% 100.00%
EPS 1.74 2.16 1.48 1.51 1.16 0.95 1.15 7.14%
  YoY % -19.44% 45.95% -1.99% 30.17% 22.11% -17.39% -
  Horiz. % 151.30% 187.83% 128.70% 131.30% 100.87% 82.61% 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 0.4200 0.3825 0.3125 27.5000 0.2386 0.1909 0.1756 15.63%
  YoY % 9.80% 22.40% -98.86% 11,425.57% 24.99% 8.71% -
  Horiz. % 239.18% 217.82% 177.96% 15,660.59% 135.88% 108.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 6.5900 9.3000 4.4700 4.3200 3.3600 3.2500 3.1600 -
P/RPS 9.62 13.54 7.92 8.44 3.37 3.76 4.01 15.69%
  YoY % -28.95% 70.96% -6.16% 150.45% -10.37% -6.23% -
  Horiz. % 239.90% 337.66% 197.51% 210.47% 84.04% 93.77% 100.00%
P/EPS 94.42 107.72 75.35 71.65 36.21 43.57 34.42 18.30%
  YoY % -12.35% 42.96% 5.16% 97.87% -16.89% 26.58% -
  Horiz. % 274.32% 312.96% 218.91% 208.16% 105.20% 126.58% 100.00%
EY 1.06 0.93 1.33 1.40 2.76 2.30 2.91 -15.48%
  YoY % 13.98% -30.08% -5.00% -49.28% 20.00% -20.96% -
  Horiz. % 36.43% 31.96% 45.70% 48.11% 94.85% 79.04% 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 3.92 6.08 3.58 0.04 1.76 2.17 2.26 9.60%
  YoY % -35.53% 69.83% 8,850.00% -97.73% -18.89% -3.98% -
  Horiz. % 173.45% 269.03% 158.41% 1.77% 77.88% 96.02% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 25/02/15 26/02/14 25/02/13 24/02/12 23/02/11 -
Price 6.4800 6.7500 5.5000 4.5600 3.2800 3.2800 3.1800 -
P/RPS 9.46 9.83 9.74 8.91 3.29 3.79 4.03 15.27%
  YoY % -3.76% 0.92% 9.32% 170.82% -13.19% -5.96% -
  Horiz. % 234.74% 243.92% 241.69% 221.09% 81.64% 94.04% 100.00%
P/EPS 92.84 78.19 92.72 75.63 35.34 43.97 34.64 17.84%
  YoY % 18.74% -15.67% 22.60% 114.01% -19.63% 26.93% -
  Horiz. % 268.01% 225.72% 267.67% 218.33% 102.02% 126.93% 100.00%
EY 1.08 1.28 1.08 1.32 2.83 2.27 2.89 -15.12%
  YoY % -15.62% 18.52% -18.18% -53.36% 24.67% -21.45% -
  Horiz. % 37.37% 44.29% 37.37% 45.67% 97.92% 78.55% 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 3.86 4.41 4.40 0.04 1.72 2.19 2.27 9.24%
  YoY % -12.47% 0.23% 10,900.00% -97.67% -21.46% -3.52% -
  Horiz. % 170.04% 194.27% 193.83% 1.76% 75.77% 96.48% 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
 
 

296  514  637  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.35+0.085 
 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