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 - 1,278,936
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

359  353  589  1082 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.145-0.03 
 INIX 0.33+0.03 
 JCY 0.755+0.04 
 KANGER 0.21-0.01 
 SAPNRG 0.1050.00 
 MMAG-WB 0.155+0.02 
 PWORTH 0.030.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS