[KOSSAN] YoY 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- 0.72%
YoY- 41.66%
Quarter Report
Latest QR
Upcoming QR
KOSSAN's Result
KOSSAN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 403,773 385,779 303,826 321,573 304,753 275,610 256,495 7.84%
PBT 50,741 60,174 44,805 44,044 31,097 26,648 36,253 5.75%
Tax -8,903 -11,781 -9,516 -9,948 -7,038 -5,350 -6,130 6.41%
NP 41,838 48,393 35,289 34,096 24,059 21,298 30,123 5.62%
-
NP to SH 40,968 47,440 34,593 33,462 23,621 20,938 30,004 5.32%
-
Tax Rate 17.55% 19.58% 21.24% 22.59% 22.63% 20.08% 16.91% -
Total Cost 361,935 337,386 268,537 287,477 280,694 254,312 226,372 8.12%
-
Net Worth 997,570 895,255 773,756 664,765 536,986 479,496 402,824 16.29%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 997,570 895,255 773,756 664,765 536,986 479,496 402,824 16.29%
NOSH 639,468 639,468 639,468 319,598 319,634 319,664 159,850 25.96%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.36% 12.54% 11.61% 10.60% 7.89% 7.73% 11.74% -
ROE 4.11% 5.30% 4.47% 5.03% 4.40% 4.37% 7.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 63.14 60.33 47.51 100.62 95.34 86.22 160.46 -14.38%
EPS 6.41 7.42 5.41 10.47 7.39 6.55 18.77 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.40 1.21 2.08 1.68 1.50 2.52 -7.67%
Adjusted Per Share Value based on latest NOSH - 319,598
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 15.79 15.08 11.88 12.57 11.91 10.77 10.03 7.84%
EPS 1.60 1.85 1.35 1.31 0.92 0.82 1.17 5.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.35 0.3025 0.2599 0.2099 0.1875 0.1575 16.29%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 6.85 6.50 3.70 4.99 3.22 3.12 7.60 -
P/RPS 10.85 10.77 7.79 4.96 3.38 3.62 4.74 14.78%
P/EPS 106.92 87.62 68.40 47.66 43.57 47.63 40.49 17.54%
EY 0.94 1.14 1.46 2.10 2.30 2.10 2.47 -14.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.39 4.64 3.06 2.40 1.92 2.08 3.02 6.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 20/08/15 20/08/14 26/08/13 23/08/12 24/08/11 26/08/10 -
Price 6.24 7.31 3.97 6.17 3.29 2.78 3.46 -
P/RPS 9.88 12.12 8.36 6.13 3.45 3.22 2.16 28.81%
P/EPS 97.40 98.54 73.39 58.93 44.52 42.44 18.43 31.94%
EY 1.03 1.01 1.36 1.70 2.25 2.36 5.42 -24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 5.22 3.28 2.97 1.96 1.85 1.37 19.53%

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