[KOSSAN] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 48.17%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,479,672 1,230,092 1,196,779 938,355 982,386 916,917 810,587 10.54%
PBT 170,608 159,002 190,026 137,206 136,253 99,743 85,676 12.15%
Tax -31,490 -30,138 -39,494 -29,153 -31,445 -23,197 -16,992 10.81%
NP 139,118 128,864 150,532 108,053 104,808 76,546 68,684 12.47%
-
NP to SH 137,724 126,298 148,056 105,830 102,089 74,795 67,536 12.59%
-
Tax Rate 18.46% 18.95% 20.78% 21.25% 23.08% 23.26% 19.83% -
Total Cost 1,340,554 1,101,228 1,046,247 830,302 877,578 840,371 741,903 10.35%
-
Net Worth 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 479,659 15.47%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 31,973 - 44,762 22,380 159 95 -
Div Payout % - 25.32% - 42.30% 21.92% 0.21% 0.14% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,138,253 1,029,543 920,833 786,545 67,782,235 553,208 479,659 15.47%
NOSH 639,468 639,468 639,468 639,468 319,727 319,773 319,772 12.23%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.40% 10.48% 12.58% 11.52% 10.67% 8.35% 8.47% -
ROE 12.10% 12.27% 16.08% 13.46% 0.15% 13.52% 14.08% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 231.39 192.36 187.15 146.74 307.26 286.74 253.49 -1.50%
EPS 21.54 19.75 23.15 16.55 31.93 23.39 21.12 0.32%
DPS 0.00 5.00 0.00 7.00 7.00 0.05 0.03 -
NAPS 1.78 1.61 1.44 1.23 212.00 1.73 1.50 2.89%
Adjusted Per Share Value based on latest NOSH - 639,468
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 57.85 48.09 46.79 36.68 38.41 35.85 31.69 10.54%
EPS 5.38 4.94 5.79 4.14 3.99 2.92 2.64 12.58%
DPS 0.00 1.25 0.00 1.75 0.87 0.01 0.00 -
NAPS 0.445 0.4025 0.36 0.3075 26.4995 0.2163 0.1875 15.47%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 6.90 6.88 7.73 4.43 6.80 3.04 2.72 -
P/RPS 2.98 3.58 4.13 3.02 2.21 1.06 1.07 18.59%
P/EPS 32.04 34.83 33.39 26.77 21.30 13.00 12.88 16.38%
EY 3.12 2.87 3.00 3.74 4.70 7.69 7.76 -14.07%
DY 0.00 0.73 0.00 1.58 1.03 0.02 0.01 -
P/NAPS 3.88 4.27 5.37 3.60 0.03 1.76 1.81 13.53%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 22/11/16 20/11/15 20/11/14 22/11/13 22/11/12 17/11/11 -
Price 8.13 6.89 8.90 4.54 3.27 3.19 3.07 -
P/RPS 3.51 3.58 4.76 3.09 1.06 1.11 1.21 19.40%
P/EPS 37.75 34.89 38.44 27.43 10.24 13.64 14.54 17.21%
EY 2.65 2.87 2.60 3.65 9.76 7.33 6.88 -14.68%
DY 0.00 0.73 0.00 1.54 2.14 0.02 0.01 -
P/NAPS 4.57 4.28 6.18 3.69 0.02 1.84 2.05 14.28%

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