[KOSSAN] QoQ Cumulative 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- 33.63%
YoY- 33.53%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 938,355 610,003 306,177 1,307,292 982,386 648,840 327,267 101.69%
PBT 137,206 91,946 47,142 180,134 136,253 88,528 44,484 111.74%
Tax -29,153 -19,333 -9,817 -40,079 -31,445 -20,399 -10,451 98.03%
NP 108,053 72,613 37,325 140,055 104,808 68,129 34,033 115.86%
-
NP to SH 105,830 71,425 36,833 136,422 102,089 66,633 33,224 116.33%
-
Tax Rate 21.25% 21.03% 20.82% 22.25% 23.08% 23.04% 23.49% -
Total Cost 830,302 537,390 268,852 1,167,237 877,578 580,711 293,234 100.01%
-
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 44,762 - - 44,771 22,380 - - -
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 13.46% 9.23% 0.05% 19.57% 0.15% 10.02% 0.05% -
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 146.74 95.39 47.88 204.40 307.26 202.93 102.34 27.12%
EPS 16.55 11.17 5.76 21.33 31.93 20.84 10.39 36.35%
DPS 7.00 0.00 0.00 7.00 7.00 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 36.68 23.85 11.97 51.11 38.41 25.37 12.79 101.72%
EPS 4.14 2.79 1.44 5.33 3.99 2.61 1.30 116.30%
DPS 1.75 0.00 0.00 1.75 0.87 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 3.02 3.88 8.90 2.11 2.21 2.46 3.47 -8.83%
P/EPS 26.77 33.13 73.96 20.25 21.30 23.94 34.17 -15.00%
EY 3.74 3.02 1.35 4.94 4.70 4.18 2.93 17.65%
DY 1.58 0.00 0.00 1.62 1.03 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 3.09 4.16 8.15 2.23 1.06 3.04 3.97 -15.37%
P/EPS 27.43 35.54 67.71 21.38 10.24 29.61 39.08 -21.00%
EY 3.65 2.81 1.48 4.68 9.76 3.38 2.56 26.65%
DY 1.54 0.00 0.00 1.54 2.14 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