[KOSSAN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 100.56%
YoY- 46.21%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 306,177 1,307,292 982,386 648,840 327,267 1,234,001 916,917 -51.90%
PBT 47,142 180,134 136,253 88,528 44,484 138,451 99,743 -39.35%
Tax -9,817 -40,079 -31,445 -20,399 -10,451 -33,679 -23,197 -43.66%
NP 37,325 140,055 104,808 68,129 34,033 104,772 76,546 -38.07%
-
NP to SH 36,833 136,422 102,089 66,633 33,224 102,163 74,795 -37.66%
-
Tax Rate 20.82% 22.25% 23.08% 23.04% 23.49% 24.33% 23.26% -
Total Cost 268,852 1,167,237 877,578 580,711 293,234 1,129,229 840,371 -53.25%
-
Net Worth 73,538,820 697,148 67,782,235 665,051 63,314,261 60,107,637 553,208 2512.43%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 44,771 22,380 - - 12,788 159 -
Div Payout % - 32.82% 21.92% - - 12.52% 0.21% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 73,538,820 697,148 67,782,235 665,051 63,314,261 60,107,637 553,208 2512.43%
NOSH 639,468 639,586 319,727 319,736 319,768 319,721 319,773 58.79%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.19% 10.71% 10.67% 10.50% 10.40% 8.49% 8.35% -
ROE 0.05% 19.57% 0.15% 10.02% 0.05% 0.17% 13.52% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 47.88 204.40 307.26 202.93 102.34 385.96 286.74 -69.70%
EPS 5.76 21.33 31.93 20.84 10.39 15.98 23.39 -60.74%
DPS 0.00 7.00 7.00 0.00 0.00 4.00 0.05 -
NAPS 115.00 1.09 212.00 2.08 198.00 188.00 1.73 1545.17%
Adjusted Per Share Value based on latest NOSH - 319,598
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.97 51.11 38.41 25.37 12.79 48.24 35.85 -51.90%
EPS 1.44 5.33 3.99 2.61 1.30 3.99 2.92 -37.60%
DPS 0.00 1.75 0.87 0.00 0.00 0.50 0.01 -
NAPS 28.75 0.2726 26.4995 0.26 24.7527 23.4991 0.2163 2512.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.26 4.32 6.80 4.99 3.55 3.36 3.04 -
P/RPS 8.90 2.11 2.21 2.46 3.47 0.87 1.06 313.63%
P/EPS 73.96 20.25 21.30 23.94 34.17 10.52 13.00 219.02%
EY 1.35 4.94 4.70 4.18 2.93 9.51 7.69 -68.68%
DY 0.00 1.62 1.03 0.00 0.00 1.19 0.02 -
P/NAPS 0.04 3.96 0.03 2.40 0.02 0.02 1.76 -91.99%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 22/11/13 26/08/13 27/05/13 25/02/13 22/11/12 -
Price 3.90 4.56 3.27 6.17 4.06 3.28 3.19 -
P/RPS 8.15 2.23 1.06 3.04 3.97 0.85 1.11 278.22%
P/EPS 67.71 21.38 10.24 29.61 39.08 10.26 13.64 191.28%
EY 1.48 4.68 9.76 3.38 2.56 9.74 7.33 -65.61%
DY 0.00 1.54 2.14 0.00 0.00 1.22 0.02 -
P/NAPS 0.03 4.18 0.02 2.97 0.02 0.02 1.84 -93.58%

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