Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -0.60%    YoY -     117.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,025,784 1,046,887 1,059,864 1,038,526 1,051,076 842,135 812,296 16.85%
  QoQ % -2.02% -1.22% 2.05% -1.19% 24.81% 3.67% -
  Horiz. % 126.28% 128.88% 130.48% 127.85% 129.40% 103.67% 100.00%
PBT 111,616 140,651 150,864 150,078 155,116 85,828 74,445 31.03%
  QoQ % -20.64% -6.77% 0.52% -3.25% 80.73% 15.29% -
  Horiz. % 149.93% 188.93% 202.65% 201.59% 208.36% 115.29% 100.00%
Tax -18,100 -26,887 -32,009 -28,860 -33,200 -18,494 -17,053 4.05%
  QoQ % 32.68% 16.00% -10.91% 13.07% -79.52% -8.45% -
  Horiz. % 106.14% 157.66% 187.70% 169.23% 194.68% 108.45% 100.00%
NP 93,516 113,764 118,854 121,218 121,916 67,334 57,392 38.51%
  QoQ % -17.80% -4.28% -1.95% -0.57% 81.06% 17.32% -
  Horiz. % 162.94% 198.22% 207.09% 211.21% 212.43% 117.32% 100.00%
NP to SH 91,820 113,764 118,589 120,782 121,516 67,334 57,392 36.83%
  QoQ % -19.29% -4.07% -1.82% -0.60% 80.47% 17.32% -
  Horiz. % 159.99% 198.22% 206.63% 210.45% 211.73% 117.32% 100.00%
Tax Rate 16.22 % 19.12 % 21.22 % 19.23 % 21.40 % 21.55 % 22.91 % -20.58%
  QoQ % -15.17% -9.90% 10.35% -10.14% -0.70% -5.94% -
  Horiz. % 70.80% 83.46% 92.62% 83.94% 93.41% 94.06% 100.00%
Total Cost 932,268 933,123 941,009 917,308 929,160 774,801 754,904 15.12%
  QoQ % -0.09% -0.84% 2.58% -1.28% 19.92% 2.64% -
  Horiz. % 123.49% 123.61% 124.65% 121.51% 123.08% 102.64% 100.00%
Net Worth 46,357,591 442,787 418,813 402,819 319,778 359,164 334,197 2,587.72%
  QoQ % 10,369.49% 5.72% 3.97% 25.97% -10.97% 7.47% -
  Horiz. % 13,871.32% 132.49% 125.32% 120.53% 95.69% 107.47% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 38,364 - - 8,262 10,989 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -24.82% -
  Horiz. % 0.00% 0.00% 349.09% 0.00% 0.00% 75.18% 100.00%
Div Payout % - % - % 32.35 % - % - % 12.27 % 19.15 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -35.93% -
  Horiz. % 0.00% 0.00% 168.93% 0.00% 0.00% 64.07% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 46,357,591 442,787 418,813 402,819 319,778 359,164 334,197 2,587.72%
  QoQ % 10,369.49% 5.72% 3.97% 25.97% -10.97% 7.47% -
  Horiz. % 13,871.32% 132.49% 125.32% 120.53% 95.69% 107.47% 100.00%
NOSH 319,707 320,860 319,705 159,849 159,889 161,060 160,671 58.27%
  QoQ % -0.36% 0.36% 100.00% -0.03% -0.73% 0.24% -
  Horiz. % 198.98% 199.70% 198.98% 99.49% 99.51% 100.24% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.12 % 10.87 % 11.21 % 11.67 % 11.60 % 8.00 % 7.07 % 18.52%
  QoQ % -16.10% -3.03% -3.94% 0.60% 45.00% 13.15% -
  Horiz. % 129.00% 153.75% 158.56% 165.06% 164.07% 113.15% 100.00%
ROE 0.20 % 25.69 % 28.32 % 29.98 % 38.00 % 18.75 % 17.17 % -94.88%
  QoQ % -99.22% -9.29% -5.54% -21.11% 102.67% 9.20% -
  Horiz. % 1.16% 149.62% 164.94% 174.61% 221.32% 109.20% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 320.85 326.27 331.51 649.69 657.38 522.87 505.56 -26.17%
  QoQ % -1.66% -1.58% -48.97% -1.17% 25.73% 3.42% -
  Horiz. % 63.46% 64.54% 65.57% 128.51% 130.03% 103.42% 100.00%
EPS 28.72 35.46 37.09 75.56 38.00 20.85 35.72 -13.54%
  QoQ % -19.01% -4.39% -50.91% 98.84% 82.25% -41.63% -
  Horiz. % 80.40% 99.27% 103.84% 211.53% 106.38% 58.37% 100.00%
DPS 0.00 0.00 12.00 0.00 0.00 5.13 6.84 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 0.00% 175.44% 0.00% 0.00% 75.00% 100.00%
NAPS 145.0000 1.3800 1.3100 2.5200 2.0000 2.2300 2.0800 1,598.22%
  QoQ % 10,407.25% 5.34% -48.02% 26.00% -10.31% 7.21% -
  Horiz. % 6,971.15% 66.35% 62.98% 121.15% 96.15% 107.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 80.21 81.86 82.87 81.20 82.18 65.85 63.51 16.86%
  QoQ % -2.02% -1.22% 2.06% -1.19% 24.80% 3.68% -
  Horiz. % 126.30% 128.89% 130.48% 127.85% 129.40% 103.68% 100.00%
EPS 7.18 8.90 9.27 9.44 9.50 5.26 4.49 36.79%
  QoQ % -19.33% -3.99% -1.80% -0.63% 80.61% 17.15% -
  Horiz. % 159.91% 198.22% 206.46% 210.24% 211.58% 117.15% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.65 0.86 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -24.42% -
  Horiz. % 0.00% 0.00% 348.84% 0.00% 0.00% 75.58% 100.00%
NAPS 36.2470 0.3462 0.3275 0.3150 0.2500 0.2808 0.2613 2,587.78%
  QoQ % 10,369.96% 5.71% 3.97% 26.00% -10.97% 7.46% -
  Horiz. % 13,871.80% 132.49% 125.33% 120.55% 95.68% 107.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.4000 3.1600 2.9700 7.6000 8.0000 5.4300 4.3300 -
P/RPS 1.06 0.97 0.90 1.17 1.22 1.04 0.86 14.97%
  QoQ % 9.28% 7.78% -23.08% -4.10% 17.31% 20.93% -
  Horiz. % 123.26% 112.79% 104.65% 136.05% 141.86% 120.93% 100.00%
P/EPS 11.84 8.91 8.01 10.06 10.53 12.99 12.12 -1.55%
  QoQ % 32.88% 11.24% -20.38% -4.46% -18.94% 7.18% -
  Horiz. % 97.69% 73.51% 66.09% 83.00% 86.88% 107.18% 100.00%
EY 8.45 11.22 12.49 9.94 9.50 7.70 8.25 1.61%
  QoQ % -24.69% -10.17% 25.65% 4.63% 23.38% -6.67% -
  Horiz. % 102.42% 136.00% 151.39% 120.48% 115.15% 93.33% 100.00%
DY 0.00 0.00 4.04 0.00 0.00 0.94 1.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -40.51% -
  Horiz. % 0.00% 0.00% 255.70% 0.00% 0.00% 59.49% 100.00%
P/NAPS 0.02 2.29 2.27 3.02 4.00 2.43 2.08 -95.49%
  QoQ % -99.13% 0.88% -24.83% -24.50% 64.61% 16.83% -
  Horiz. % 0.96% 110.10% 109.13% 145.19% 192.31% 116.83% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 24/11/09 -
Price 3.2300 3.1800 3.2100 3.4600 7.5200 6.8600 5.0000 -
P/RPS 1.01 0.97 0.97 0.53 1.14 1.31 0.99 1.34%
  QoQ % 4.12% 0.00% 83.02% -53.51% -12.98% 32.32% -
  Horiz. % 102.02% 97.98% 97.98% 53.54% 115.15% 132.32% 100.00%
P/EPS 11.25 8.97 8.65 4.58 9.89 16.41 14.00 -13.58%
  QoQ % 25.42% 3.70% 88.86% -53.69% -39.73% 17.21% -
  Horiz. % 80.36% 64.07% 61.79% 32.71% 70.64% 117.21% 100.00%
EY 8.89 11.15 11.56 21.84 10.11 6.09 7.14 15.75%
  QoQ % -20.27% -3.55% -47.07% 116.02% 66.01% -14.71% -
  Horiz. % 124.51% 156.16% 161.90% 305.88% 141.60% 85.29% 100.00%
DY 0.00 0.00 3.74 0.00 0.00 0.75 1.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -45.26% -
  Horiz. % 0.00% 0.00% 272.99% 0.00% 0.00% 54.74% 100.00%
P/NAPS 0.02 2.30 2.45 1.37 3.76 3.08 2.40 -95.90%
  QoQ % -99.13% -6.12% 78.83% -63.56% 22.08% 28.33% -
  Horiz. % 0.83% 95.83% 102.08% 57.08% 156.67% 128.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers