[KOSSAN] QoQ 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 755,035 369,256 1,301,740 938,355 610,003 306,177 1,307,292 -30.71%
PBT 119,180 59,006 186,721 137,206 91,946 47,142 180,134 -24.12%
Tax -24,752 -12,971 -37,885 -29,153 -19,333 -9,817 -40,079 -27.54%
NP 94,428 46,035 148,836 108,053 72,613 37,325 140,055 -23.16%
-
NP to SH 92,890 45,450 145,597 105,830 71,425 36,833 136,422 -22.65%
-
Tax Rate 20.77% 21.98% 20.29% 21.25% 21.03% 20.82% 22.25% -
Total Cost 660,607 323,221 1,152,904 830,302 537,390 268,852 1,167,237 -31.65%
-
Net Worth 895,255 850,492 799,393 786,545 773,756 73,538,820 697,148 18.19%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 44,762 - - 44,771 -
Div Payout % - - - 42.30% - - 32.82% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 895,255 850,492 799,393 786,545 773,756 73,538,820 697,148 18.19%
NOSH 639,468 639,468 639,515 639,468 639,468 639,468 639,586 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.51% 12.47% 11.43% 11.52% 11.90% 12.19% 10.71% -
ROE 10.38% 5.34% 18.21% 13.46% 9.23% 0.05% 19.57% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 118.07 57.74 203.55 146.74 95.39 47.88 204.40 -30.71%
EPS 14.53 7.11 22.77 16.55 11.17 5.76 21.33 -22.63%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 7.00 -
NAPS 1.40 1.33 1.25 1.23 1.21 115.00 1.09 18.21%
Adjusted Per Share Value based on latest NOSH - 639,468
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.52 14.44 50.89 36.68 23.85 11.97 51.11 -30.71%
EPS 3.63 1.78 5.69 4.14 2.79 1.44 5.33 -22.64%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 1.75 -
NAPS 0.35 0.3325 0.3125 0.3075 0.3025 28.75 0.2726 18.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.50 5.67 4.47 4.43 3.70 4.26 4.32 -
P/RPS 5.51 9.82 2.20 3.02 3.88 8.90 2.11 89.96%
P/EPS 44.75 79.78 19.63 26.77 33.13 73.96 20.25 69.90%
EY 2.23 1.25 5.09 3.74 3.02 1.35 4.94 -41.23%
DY 0.00 0.00 0.00 1.58 0.00 0.00 1.62 -
P/NAPS 4.64 4.26 3.58 3.60 3.06 0.04 3.96 11.17%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 25/02/15 20/11/14 20/08/14 23/05/14 26/02/14 -
Price 7.31 6.20 5.50 4.54 3.97 3.90 4.56 -
P/RPS 6.19 10.74 2.70 3.09 4.16 8.15 2.23 97.88%
P/EPS 50.32 87.23 24.16 27.43 35.54 67.71 21.38 77.21%
EY 1.99 1.15 4.14 3.65 2.81 1.48 4.68 -43.54%
DY 0.00 0.00 0.00 1.54 0.00 0.00 1.54 -
P/NAPS 5.22 4.66 4.40 3.69 3.28 0.03 4.18 16.01%

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