Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2011-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -4.40%    YoY -     -27.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,157,736 1,089,969 1,080,782 1,064,112 1,025,784 1,046,887 1,059,864 6.06%
  QoQ % 6.22% 0.85% 1.57% 3.74% -2.02% -1.22% -
  Horiz. % 109.23% 102.84% 101.97% 100.40% 96.78% 98.78% 100.00%
PBT 114,532 112,920 114,234 109,104 111,616 140,651 150,864 -16.77%
  QoQ % 1.43% -1.15% 4.70% -2.25% -20.64% -6.77% -
  Horiz. % 75.92% 74.85% 75.72% 72.32% 73.98% 93.23% 100.00%
Tax -24,700 -21,839 -22,656 -19,750 -18,100 -26,887 -32,009 -15.86%
  QoQ % -13.10% 3.61% -14.71% -9.12% 32.68% 16.00% -
  Horiz. % 77.16% 68.23% 70.78% 61.70% 56.55% 84.00% 100.00%
NP 89,832 91,081 91,578 89,354 93,516 113,764 118,854 -17.01%
  QoQ % -1.37% -0.54% 2.49% -4.45% -17.80% -4.28% -
  Horiz. % 75.58% 76.63% 77.05% 75.18% 78.68% 95.72% 100.00%
NP to SH 87,816 89,684 90,048 87,784 91,820 113,764 118,589 -18.14%
  QoQ % -2.08% -0.40% 2.58% -4.40% -19.29% -4.07% -
  Horiz. % 74.05% 75.63% 75.93% 74.02% 77.43% 95.93% 100.00%
Tax Rate 21.57 % 19.34 % 19.83 % 18.10 % 16.22 % 19.12 % 21.22 % 1.10%
  QoQ % 11.53% -2.47% 9.56% 11.59% -15.17% -9.90% -
  Horiz. % 101.65% 91.14% 93.45% 85.30% 76.44% 90.10% 100.00%
Total Cost 1,067,904 998,888 989,204 974,758 932,268 933,123 941,009 8.79%
  QoQ % 6.91% 0.98% 1.48% 4.56% -0.09% -0.84% -
  Horiz. % 113.48% 106.15% 105.12% 103.59% 99.07% 99.16% 100.00%
Net Worth 51,449,695 546,511 479,659 479,519 46,357,591 442,787 418,813 2,363.98%
  QoQ % 9,314.20% 13.94% 0.03% -98.97% 10,369.49% 5.72% -
  Horiz. % 12,284.62% 130.49% 114.53% 114.49% 11,068.78% 105.72% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 35,783 127 - - - 38,364 -
  QoQ % 0.00% 27,875.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.27% 0.33% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 39.90 % 0.14 % - % - % - % 32.35 % -
  QoQ % 0.00% 28,400.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.34% 0.43% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 51,449,695 546,511 479,659 479,519 46,357,591 442,787 418,813 2,363.98%
  QoQ % 9,314.20% 13.94% 0.03% -98.97% 10,369.49% 5.72% -
  Horiz. % 12,284.62% 130.49% 114.53% 114.49% 11,068.78% 105.72% 100.00%
NOSH 319,563 325,304 319,772 319,679 319,707 320,860 319,705 -0.03%
  QoQ % -1.76% 1.73% 0.03% -0.01% -0.36% 0.36% -
  Horiz. % 99.96% 101.75% 100.02% 99.99% 100.00% 100.36% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.76 % 8.36 % 8.47 % 8.40 % 9.12 % 10.87 % 11.21 % -21.73%
  QoQ % -7.18% -1.30% 0.83% -7.89% -16.10% -3.03% -
  Horiz. % 69.22% 74.58% 75.56% 74.93% 81.36% 96.97% 100.00%
ROE 0.17 % 16.41 % 18.77 % 18.31 % 0.20 % 25.69 % 28.32 % -96.69%
  QoQ % -98.96% -12.57% 2.51% 9,055.00% -99.22% -9.29% -
  Horiz. % 0.60% 57.94% 66.28% 64.65% 0.71% 90.71% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 362.29 335.06 337.98 332.87 320.85 326.27 331.51 6.09%
  QoQ % 8.13% -0.86% 1.54% 3.75% -1.66% -1.58% -
  Horiz. % 109.28% 101.07% 101.95% 100.41% 96.78% 98.42% 100.00%
EPS 27.48 28.05 28.16 27.46 28.72 35.46 37.09 -18.11%
  QoQ % -2.03% -0.39% 2.55% -4.39% -19.01% -4.39% -
  Horiz. % 74.09% 75.63% 75.92% 74.04% 77.43% 95.61% 100.00%
DPS 0.00 11.00 0.04 0.00 0.00 0.00 12.00 -
  QoQ % 0.00% 27,400.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 91.67% 0.33% 0.00% 0.00% 0.00% 100.00%
NAPS 161.0000 1.6800 1.5000 1.5000 145.0000 1.3800 1.3100 2,364.71%
  QoQ % 9,483.33% 12.00% 0.00% -98.97% 10,407.25% 5.34% -
  Horiz. % 12,290.08% 128.24% 114.50% 114.50% 11,068.70% 105.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 90.52 85.22 84.51 83.20 80.21 81.86 82.87 6.06%
  QoQ % 6.22% 0.84% 1.57% 3.73% -2.02% -1.22% -
  Horiz. % 109.23% 102.84% 101.98% 100.40% 96.79% 98.78% 100.00%
EPS 6.87 7.01 7.04 6.86 7.18 8.90 9.27 -18.09%
  QoQ % -2.00% -0.43% 2.62% -4.46% -19.33% -3.99% -
  Horiz. % 74.11% 75.62% 75.94% 74.00% 77.45% 96.01% 100.00%
DPS 0.00 2.80 0.01 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 27,900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.33% 0.33% 0.00% 0.00% 0.00% 100.00%
NAPS 40.2285 0.4273 0.3750 0.3749 36.2470 0.3462 0.3275 2,363.83%
  QoQ % 9,314.58% 13.95% 0.03% -98.97% 10,369.96% 5.71% -
  Horiz. % 12,283.51% 130.47% 114.50% 114.47% 11,067.79% 105.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.3500 3.2500 2.7200 3.1200 3.4000 3.1600 2.9700 -
P/RPS 0.92 0.97 0.80 0.94 1.06 0.97 0.90 1.47%
  QoQ % -5.15% 21.25% -14.89% -11.32% 9.28% 7.78% -
  Horiz. % 102.22% 107.78% 88.89% 104.44% 117.78% 107.78% 100.00%
P/EPS 12.19 11.79 9.66 11.36 11.84 8.91 8.01 32.27%
  QoQ % 3.39% 22.05% -14.96% -4.05% 32.88% 11.24% -
  Horiz. % 152.18% 147.19% 120.60% 141.82% 147.82% 111.24% 100.00%
EY 8.20 8.48 10.35 8.80 8.45 11.22 12.49 -24.44%
  QoQ % -3.30% -18.07% 17.61% 4.14% -24.69% -10.17% -
  Horiz. % 65.65% 67.89% 82.87% 70.46% 67.65% 89.83% 100.00%
DY 0.00 3.38 0.01 0.00 0.00 0.00 4.04 -
  QoQ % 0.00% 33,700.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.66% 0.25% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.02 1.93 1.81 2.08 0.02 2.29 2.27 -95.72%
  QoQ % -98.96% 6.63% -12.98% 10,300.00% -99.13% 0.88% -
  Horiz. % 0.88% 85.02% 79.74% 91.63% 0.88% 100.88% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 17/11/11 24/08/11 19/05/11 23/02/11 18/11/10 -
Price 3.1200 3.2800 3.0700 2.7800 3.2300 3.1800 3.2100 -
P/RPS 0.86 0.98 0.91 0.84 1.01 0.97 0.97 -7.70%
  QoQ % -12.24% 7.69% 8.33% -16.83% 4.12% 0.00% -
  Horiz. % 88.66% 101.03% 93.81% 86.60% 104.12% 100.00% 100.00%
P/EPS 11.35 11.90 10.90 10.12 11.25 8.97 8.65 19.83%
  QoQ % -4.62% 9.17% 7.71% -10.04% 25.42% 3.70% -
  Horiz. % 131.21% 137.57% 126.01% 116.99% 130.06% 103.70% 100.00%
EY 8.81 8.41 9.17 9.88 8.89 11.15 11.56 -16.55%
  QoQ % 4.76% -8.29% -7.19% 11.14% -20.27% -3.55% -
  Horiz. % 76.21% 72.75% 79.33% 85.47% 76.90% 96.45% 100.00%
DY 0.00 3.35 0.01 0.00 0.00 0.00 3.74 -
  QoQ % 0.00% 33,400.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.57% 0.27% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.02 1.95 2.05 1.85 0.02 2.30 2.45 -95.93%
  QoQ % -98.97% -4.88% 10.81% 9,150.00% -99.13% -6.12% -
  Horiz. % 0.82% 79.59% 83.67% 75.51% 0.82% 93.88% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers