[KOSSAN] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.59%
YoY- 12.81%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 327,267 318,575 322,730 304,753 289,434 281,530 278,531 11.33%
PBT 44,484 41,116 40,013 31,097 28,633 30,455 31,123 26.85%
Tax -10,451 -10,510 -9,984 -7,038 -6,175 -6,167 -7,117 29.16%
NP 34,033 30,606 30,029 24,059 22,458 24,288 24,006 26.17%
-
NP to SH 33,224 29,656 29,221 23,621 21,954 24,288 23,643 25.43%
-
Tax Rate 23.49% 25.56% 24.95% 22.63% 21.57% 20.25% 22.87% -
Total Cost 293,234 287,969 292,701 280,694 266,976 257,242 254,525 9.88%
-
Net Worth 63,314,261 610,376 553,088 536,986 51,449,695 488,364 479,898 2483.91%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 159 - - - 95 -
Div Payout % - - 0.55% - - - 0.41% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 63,314,261 610,376 553,088 536,986 51,449,695 488,364 479,898 2483.91%
NOSH 319,768 319,568 319,704 319,634 319,563 325,576 319,932 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.40% 9.61% 9.30% 7.89% 7.76% 8.63% 8.62% -
ROE 0.05% 4.86% 5.28% 4.40% 0.04% 4.97% 4.93% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 102.34 99.69 100.95 95.34 90.57 86.47 87.06 11.37%
EPS 10.39 9.28 9.14 7.39 6.87 7.46 7.39 25.47%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.03 -
NAPS 198.00 1.91 1.73 1.68 161.00 1.50 1.50 2484.79%
Adjusted Per Share Value based on latest NOSH - 319,634
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.79 12.45 12.62 11.91 11.32 11.01 10.89 11.30%
EPS 1.30 1.16 1.14 0.92 0.86 0.95 0.92 25.89%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 24.7527 0.2386 0.2162 0.2099 20.1143 0.1909 0.1876 2484.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.55 3.36 3.04 3.22 3.35 3.25 2.72 -
P/RPS 3.47 3.37 3.01 3.38 3.70 3.76 3.12 7.33%
P/EPS 34.17 36.21 33.26 43.57 48.76 43.57 36.81 -4.83%
EY 2.93 2.76 3.01 2.30 2.05 2.30 2.72 5.07%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.01 -
P/NAPS 0.02 1.76 1.76 1.92 0.02 2.17 1.81 -95.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 22/11/12 23/08/12 24/05/12 24/02/12 17/11/11 -
Price 4.06 3.28 3.19 3.29 3.12 3.28 3.07 -
P/RPS 3.97 3.29 3.16 3.45 3.44 3.79 3.53 8.13%
P/EPS 39.08 35.34 34.90 44.52 45.41 43.97 41.54 -3.98%
EY 2.56 2.83 2.87 2.25 2.20 2.27 2.41 4.10%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.01 -
P/NAPS 0.02 1.72 1.84 1.96 0.02 2.19 2.05 -95.42%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment