[KOSSAN] YoY Quarter Result on 31-Dec-2013 [#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- 8.9%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
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 9.57%
PBT 54,393 78,514 49,214 45,963 41,116 30,455 34,913 7.66%
Tax -9,023 -21,931 -10,247 -6,420 -10,510 -6,167 -5,463 8.71%
NP 45,370 56,583 38,967 39,543 30,606 24,288 29,450 7.46%
-
NP to SH 44,633 55,206 37,934 38,556 29,656 24,288 29,450 7.16%
-
Tax Rate 16.59% 27.93% 20.82% 13.97% 25.56% 20.25% 15.65% -
Total Cost 392,817 382,580 321,991 287,840 287,969 257,242 223,523 9.84%
-
Net Worth 1,074,306 978,386 799,335 70,341,480 610,376 488,364 449,128 15.62%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 15.62%
NOSH 639,468 639,468 639,468 639,468 319,568 325,576 320,806 12.17%
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% -
ROE 4.15% 5.64% 4.75% 0.05% 4.86% 4.97% 6.56% -
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%
EPS 6.98 8.63 5.93 6.03 9.28 7.46 9.18 -4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.53 1.25 110.00 1.91 1.50 1.40 3.08%
Adjusted Per Share Value based on latest NOSH - 639,468
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 9.57%
EPS 1.74 2.16 1.48 1.51 1.16 0.95 1.15 7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.3825 0.3125 27.50 0.2386 0.1909 0.1756 15.62%
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 6.59 9.30 4.47 4.32 3.36 3.25 3.16 -
P/RPS 9.62 13.54 7.92 8.44 3.37 3.76 4.01 15.68%
P/EPS 94.42 107.72 75.35 71.65 36.21 43.57 34.42 18.29%
EY 1.06 0.93 1.33 1.40 2.76 2.30 2.91 -15.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 6.08 3.58 0.04 1.76 2.17 2.26 9.60%
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 6.48 6.75 5.50 4.56 3.28 3.28 3.18 -
P/RPS 9.46 9.83 9.74 8.91 3.29 3.79 4.03 15.26%
P/EPS 92.84 78.19 92.72 75.63 35.34 43.97 34.64 17.84%
EY 1.08 1.28 1.08 1.32 2.83 2.27 2.89 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 4.41 4.40 0.04 1.72 2.19 2.27 9.24%

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