[KOSSAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KOSSAN] KOSSAN RUBBER INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 36.59%
YoY- 13.91%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 982,386 648,840 327,267 1,234,001 916,917 594,187 289,434 125.68%
PBT 136,253 88,528 44,484 138,451 99,743 59,730 28,633 182.64%
Tax -31,445 -20,399 -10,451 -33,679 -23,197 -13,213 -6,175 195.69%
NP 104,808 68,129 34,033 104,772 76,546 46,517 22,458 179.00%
-
NP to SH 102,089 66,633 33,224 102,163 74,795 45,575 21,954 178.33%
-
Tax Rate 23.08% 23.04% 23.49% 24.33% 23.26% 22.12% 21.57% -
Total Cost 877,578 580,711 293,234 1,129,229 840,371 547,670 266,976 120.91%
-
Net Worth 67,782,235 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 20.15%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 22,380 - - 12,788 159 - - -
Div Payout % 21.92% - - 12.52% 0.21% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 67,782,235 665,051 63,314,261 60,107,637 553,208 537,305 51,449,695 20.15%
NOSH 319,727 319,736 319,768 319,721 319,773 319,824 319,563 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.67% 10.50% 10.40% 8.49% 8.35% 7.83% 7.76% -
ROE 0.15% 10.02% 0.05% 0.17% 13.52% 8.48% 0.04% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 307.26 202.93 102.34 385.96 286.74 185.79 90.57 125.61%
EPS 31.93 20.84 10.39 15.98 23.39 14.25 6.87 178.24%
DPS 7.00 0.00 0.00 4.00 0.05 0.00 0.00 -
NAPS 212.00 2.08 198.00 188.00 1.73 1.68 161.00 20.11%
Adjusted Per Share Value based on latest NOSH - 319,568
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.41 25.37 12.79 48.24 35.85 23.23 11.32 125.63%
EPS 3.99 2.61 1.30 3.99 2.92 1.78 0.86 177.91%
DPS 0.87 0.00 0.00 0.50 0.01 0.00 0.00 -
NAPS 26.4995 0.26 24.7527 23.4991 0.2163 0.2101 20.1143 20.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 6.80 4.99 3.55 3.36 3.04 3.22 3.35 -
P/RPS 2.21 2.46 3.47 0.87 1.06 1.73 3.70 -29.05%
P/EPS 21.30 23.94 34.17 10.52 13.00 22.60 48.76 -42.39%
EY 4.70 4.18 2.93 9.51 7.69 4.43 2.05 73.78%
DY 1.03 0.00 0.00 1.19 0.02 0.00 0.00 -
P/NAPS 0.03 2.40 0.02 0.02 1.76 1.92 0.02 31.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 26/08/13 27/05/13 25/02/13 22/11/12 23/08/12 24/05/12 -
Price 3.27 6.17 4.06 3.28 3.19 3.29 3.12 -
P/RPS 1.06 3.04 3.97 0.85 1.11 1.77 3.44 -54.34%
P/EPS 10.24 29.61 39.08 10.26 13.64 23.09 45.41 -62.91%
EY 9.76 3.38 2.56 9.74 7.33 4.33 2.20 169.74%
DY 2.14 0.00 0.00 1.22 0.02 0.00 0.00 -
P/NAPS 0.02 2.97 0.02 0.02 1.84 1.96 0.02 0.00%

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