[KOSSAN] QoQ Annualized 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- 0.22%
YoY- 33.53%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,251,140 1,220,006 1,224,708 1,307,292 1,309,848 1,297,680 1,309,068 -2.96%
PBT 182,941 183,892 188,568 180,134 181,670 177,056 177,936 1.86%
Tax -38,870 -38,666 -39,268 -40,079 -41,926 -40,798 -41,804 -4.73%
NP 144,070 145,226 149,300 140,055 139,744 136,258 136,132 3.84%
-
NP to SH 141,106 142,850 147,332 136,422 136,118 133,266 132,896 4.07%
-
Tax Rate 21.25% 21.03% 20.82% 22.25% 23.08% 23.04% 23.49% -
Total Cost 1,107,069 1,074,780 1,075,408 1,167,237 1,170,104 1,161,422 1,172,936 -3.77%
-
Net Worth 786,545 773,756 73,538,820 697,148 67,782,235 665,051 63,314,261 -94.62%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 59,683 - - 44,771 29,841 - - -
Div Payout % 42.30% - - 32.82% 21.92% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 786,545 773,756 73,538,820 697,148 67,782,235 665,051 63,314,261 -94.62%
NOSH 639,468 639,468 639,468 639,586 319,727 319,736 319,768 58.66%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.52% 11.90% 12.19% 10.71% 10.67% 10.50% 10.40% -
ROE 17.94% 18.46% 0.20% 19.57% 0.20% 20.04% 0.21% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 195.65 190.78 191.52 204.40 409.68 405.86 409.38 -38.84%
EPS 22.07 22.34 23.04 21.33 42.57 41.68 41.56 -34.39%
DPS 9.33 0.00 0.00 7.00 9.33 0.00 0.00 -
NAPS 1.23 1.21 115.00 1.09 212.00 2.08 198.00 -96.61%
Adjusted Per Share Value based on latest NOSH - 639,468
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.91 47.70 47.88 51.11 51.21 50.73 51.18 -2.97%
EPS 5.52 5.58 5.76 5.33 5.32 5.21 5.20 4.05%
DPS 2.33 0.00 0.00 1.75 1.17 0.00 0.00 -
NAPS 0.3075 0.3025 28.75 0.2726 26.4995 0.26 24.7527 -94.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.43 3.70 4.26 4.32 6.80 4.99 3.55 -
P/RPS 2.26 1.94 2.22 2.11 1.66 1.23 0.87 88.86%
P/EPS 20.08 16.56 18.49 20.25 15.97 11.97 8.54 76.73%
EY 4.98 6.04 5.41 4.94 6.26 8.35 11.71 -43.41%
DY 2.11 0.00 0.00 1.62 1.37 0.00 0.00 -
P/NAPS 3.60 3.06 0.04 3.96 0.03 2.40 0.02 3077.92%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 20/08/14 23/05/14 26/02/14 22/11/13 26/08/13 27/05/13 -
Price 4.54 3.97 3.90 4.56 3.27 6.17 4.06 -
P/RPS 2.32 2.08 2.04 2.23 0.80 1.52 0.99 76.33%
P/EPS 20.57 17.77 16.93 21.38 7.68 14.80 9.77 64.19%
EY 4.86 5.63 5.91 4.68 13.02 6.76 10.24 -39.12%
DY 2.06 0.00 0.00 1.54 2.85 0.00 0.00 -
P/NAPS 3.69 3.28 0.03 4.18 0.02 2.97 0.02 3130.62%

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