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 1,151,042 104,233,284 978,386 799,335 70,341,480 610,376 488,364 15.35%
  YoY % -98.90% 10,553.59% 22.40% -98.86% 11,424.27% 24.98% -
  Horiz. % 235.69% 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 1,151,042 104,233,284 978,386 799,335 70,341,480 610,376 488,364 15.35%
  YoY % -98.90% 10,553.59% 22.40% -98.86% 11,424.27% 24.98% -
  Horiz. % 235.69% 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 16.00 % 0.16 % 20.78 % 17.99 % 0.20 % 17.11 % 18.71 % -2.57%
  YoY % 9,900.00% -99.23% 15.51% 8,895.00% -98.83% -8.55% -
  Horiz. % 85.52% 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 1.8000 163.0000 1.5300 1.2500 110.0000 1.9100 1.5000 3.08%
  YoY % -98.90% 10,553.59% 22.40% -98.86% 5,659.16% 27.33% -
  Horiz. % 120.00% 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 0.9000 81.5000 0.7650 0.6250 55.0000 0.4773 0.3819 15.34%
  YoY % -98.90% 10,553.59% 22.40% -98.86% 11,423.15% 24.98% -
  Horiz. % 235.66% 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 4.51 0.04 6.08 3.58 0.04 1.76 2.17 12.95%
  YoY % 11,175.00% -99.34% 69.83% 8,850.00% -97.73% -18.89% -
  Horiz. % 207.83% 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 4.83 0.04 4.41 4.40 0.04 1.72 2.19 14.08%
  YoY % 11,975.00% -99.09% 0.23% 10,900.00% -97.67% -21.46% -
  Horiz. % 220.55% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
7. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS