Highlights

[KOSSAN] YoY TTM Result on 2014-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 25-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -0.43%    YoY -     2.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,957,445 1,668,279 1,635,941 1,299,313 1,309,770 1,235,492 1,092,117 10.20%
  YoY % 17.33% 1.98% 25.91% -0.80% 6.01% 13.13% -
  Horiz. % 179.23% 152.76% 149.80% 118.97% 119.93% 113.13% 100.00%
PBT 229,606 213,394 268,540 186,421 182,217 140,859 116,130 12.02%
  YoY % 7.60% -20.54% 44.05% 2.31% 29.36% 21.29% -
  Horiz. % 197.71% 183.75% 231.24% 160.53% 156.91% 121.29% 100.00%
Tax -44,024 -39,160 -61,425 -39,401 -37,865 -33,707 -23,159 11.29%
  YoY % -12.42% 36.25% -55.90% -4.06% -12.34% -45.55% -
  Horiz. % 190.09% 169.09% 265.23% 170.13% 163.50% 145.55% 100.00%
NP 185,582 174,234 207,115 147,020 144,352 107,152 92,971 12.20%
  YoY % 6.51% -15.88% 40.88% 1.85% 34.72% 15.25% -
  Horiz. % 199.61% 187.41% 222.77% 158.14% 155.27% 115.25% 100.00%
NP to SH 184,189 171,667 203,262 143,763 140,647 104,452 91,382 12.38%
  YoY % 7.29% -15.54% 41.39% 2.22% 34.65% 14.30% -
  Horiz. % 201.56% 187.86% 222.43% 157.32% 153.91% 114.30% 100.00%
Tax Rate 19.17 % 18.35 % 22.87 % 21.14 % 20.78 % 23.93 % 19.94 % -0.65%
  YoY % 4.47% -19.76% 8.18% 1.73% -13.16% 20.01% -
  Horiz. % 96.14% 92.03% 114.69% 106.02% 104.21% 120.01% 100.00%
Total Cost 1,771,863 1,494,045 1,428,826 1,152,293 1,165,418 1,128,340 999,146 10.01%
  YoY % 18.60% 4.56% 24.00% -1.13% 3.29% 12.93% -
  Horiz. % 177.34% 149.53% 143.00% 115.33% 116.64% 112.93% 100.00%
Net Worth 115,104,240 104,233,284 978,386 799,335 70,341,480 610,376 488,364 148.33%
  YoY % 10.43% 10,553.59% 22.40% -98.86% 11,424.27% 24.98% -
  Horiz. % 23,569.33% 21,343.33% 200.34% 163.68% 14,403.48% 124.98% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 0 22,381 0 159 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 14,001.31% 0.00% 100.00% -
Div Payout % - % - % - % 15.57 % - % 0.15 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 10,380.00% 0.00% 100.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 115,104,240 104,233,284 978,386 799,335 70,341,480 610,376 488,364 148.33%
  YoY % 10.43% 10,553.59% 22.40% -98.86% 11,424.27% 24.98% -
  Horiz. % 23,569.33% 21,343.33% 200.34% 163.68% 14,403.48% 124.98% 100.00%
NOSH 639,468 639,468 639,468 639,468 639,468 319,568 325,576 11.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.10% -1.85% -
  Horiz. % 196.41% 196.41% 196.41% 196.41% 196.41% 98.15% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.48 % 10.44 % 12.66 % 11.32 % 11.02 % 8.67 % 8.51 % 1.81%
  YoY % -9.20% -17.54% 11.84% 2.72% 27.10% 1.88% -
  Horiz. % 111.40% 122.68% 148.77% 133.02% 129.49% 101.88% 100.00%
ROE 0.16 % 0.16 % 20.78 % 17.99 % 0.20 % 17.11 % 18.71 % -54.75%
  YoY % 0.00% -99.23% 15.51% 8,895.00% -98.83% -8.55% -
  Horiz. % 0.86% 0.86% 111.06% 96.15% 1.07% 91.45% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 306.11 260.89 255.83 203.19 204.82 386.61 335.44 -1.51%
  YoY % 17.33% 1.98% 25.91% -0.80% -47.02% 15.25% -
  Horiz. % 91.26% 77.78% 76.27% 60.57% 61.06% 115.25% 100.00%
EPS 28.80 26.85 31.79 22.48 21.99 32.69 28.07 0.43%
  YoY % 7.26% -15.54% 41.41% 2.23% -32.73% 16.46% -
  Horiz. % 102.60% 95.65% 113.25% 80.09% 78.34% 116.46% 100.00%
DPS 0.00 0.00 0.00 3.50 0.00 0.05 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 7,000.00% 0.00% 100.00% -
NAPS 180.0000 163.0000 1.5300 1.2500 110.0000 1.9100 1.5000 121.93%
  YoY % 10.43% 10,553.59% 22.40% -98.86% 5,659.16% 27.33% -
  Horiz. % 12,000.00% 10,866.67% 102.00% 83.33% 7,333.33% 127.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 153.05 130.44 127.91 101.59 102.41 96.60 85.39 10.20%
  YoY % 17.33% 1.98% 25.91% -0.80% 6.01% 13.13% -
  Horiz. % 179.24% 152.76% 149.80% 118.97% 119.93% 113.13% 100.00%
EPS 14.40 13.42 15.89 11.24 11.00 8.17 7.15 12.36%
  YoY % 7.30% -15.54% 41.37% 2.18% 34.64% 14.27% -
  Horiz. % 201.40% 187.69% 222.24% 157.20% 153.85% 114.27% 100.00%
DPS 0.00 0.00 0.00 1.75 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 17,500.00% 0.00% 100.00% -
NAPS 90.0000 81.5000 0.7650 0.6250 55.0000 0.4773 0.3819 148.33%
  YoY % 10.43% 10,553.59% 22.40% -98.86% 11,423.15% 24.98% -
  Horiz. % 23,566.38% 21,340.66% 200.31% 163.66% 14,401.68% 124.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 8.1100 6.5900 9.3000 4.4700 4.3200 3.3600 3.2500 -
P/RPS 2.65 2.53 3.64 2.20 2.11 0.87 0.97 18.22%
  YoY % 4.74% -30.49% 65.45% 4.27% 142.53% -10.31% -
  Horiz. % 273.20% 260.82% 375.26% 226.80% 217.53% 89.69% 100.00%
P/EPS 28.16 24.55 29.26 19.88 19.64 10.28 11.58 15.95%
  YoY % 14.70% -16.10% 47.18% 1.22% 91.05% -11.23% -
  Horiz. % 243.18% 212.00% 252.68% 171.68% 169.60% 88.77% 100.00%
EY 3.55 4.07 3.42 5.03 5.09 9.73 8.64 -13.77%
  YoY % -12.78% 19.01% -32.01% -1.18% -47.69% 12.62% -
  Horiz. % 41.09% 47.11% 39.58% 58.22% 58.91% 112.62% 100.00%
DY 0.00 0.00 0.00 0.78 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 7,800.00% 0.00% 100.00% -
P/NAPS 0.05 0.04 6.08 3.58 0.04 1.76 2.17 -46.63%
  YoY % 25.00% -99.34% 69.83% 8,850.00% -97.73% -18.89% -
  Horiz. % 2.30% 1.84% 280.18% 164.98% 1.84% 81.11% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 23/02/17 23/02/16 25/02/15 26/02/14 25/02/13 24/02/12 -
Price 8.7000 6.4800 6.7500 5.5000 4.5600 3.2800 3.2800 -
P/RPS 2.84 2.48 2.64 2.71 2.23 0.85 0.98 19.38%
  YoY % 14.52% -6.06% -2.58% 21.52% 162.35% -13.27% -
  Horiz. % 289.80% 253.06% 269.39% 276.53% 227.55% 86.73% 100.00%
P/EPS 30.20 24.14 21.24 24.46 20.73 10.04 11.69 17.12%
  YoY % 25.10% 13.65% -13.16% 17.99% 106.47% -14.11% -
  Horiz. % 258.34% 206.50% 181.69% 209.24% 177.33% 85.89% 100.00%
EY 3.31 4.14 4.71 4.09 4.82 9.97 8.56 -14.63%
  YoY % -20.05% -12.10% 15.16% -15.15% -51.65% 16.47% -
  Horiz. % 38.67% 48.36% 55.02% 47.78% 56.31% 116.47% 100.00%
DY 0.00 0.00 0.00 0.64 0.00 0.02 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 3,200.00% 0.00% 100.00% -
P/NAPS 0.05 0.04 4.41 4.40 0.04 1.72 2.19 -46.71%
  YoY % 25.00% -99.09% 0.23% 10,900.00% -97.67% -21.46% -
  Horiz. % 2.28% 1.83% 201.37% 200.91% 1.83% 78.54% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers