Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -1.82%    YoY -     106.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,064,112 1,025,784 1,046,887 1,059,864 1,038,526 1,051,076 842,135 16.93%
  QoQ % 3.74% -2.02% -1.22% 2.05% -1.19% 24.81% -
  Horiz. % 126.36% 121.81% 124.31% 125.85% 123.32% 124.81% 100.00%
PBT 109,104 111,616 140,651 150,864 150,078 155,116 85,828 17.40%
  QoQ % -2.25% -20.64% -6.77% 0.52% -3.25% 80.73% -
  Horiz. % 127.12% 130.05% 163.88% 175.77% 174.86% 180.73% 100.00%
Tax -19,750 -18,100 -26,887 -32,009 -28,860 -33,200 -18,494 4.49%
  QoQ % -9.12% 32.68% 16.00% -10.91% 13.07% -79.52% -
  Horiz. % 106.79% 97.87% 145.38% 173.08% 156.05% 179.52% 100.00%
NP 89,354 93,516 113,764 118,854 121,218 121,916 67,334 20.82%
  QoQ % -4.45% -17.80% -4.28% -1.95% -0.57% 81.06% -
  Horiz. % 132.70% 138.88% 168.95% 176.52% 180.02% 181.06% 100.00%
NP to SH 87,784 91,820 113,764 118,589 120,782 121,516 67,334 19.40%
  QoQ % -4.40% -19.29% -4.07% -1.82% -0.60% 80.47% -
  Horiz. % 130.37% 136.36% 168.95% 176.12% 179.38% 180.47% 100.00%
Tax Rate 18.10 % 16.22 % 19.12 % 21.22 % 19.23 % 21.40 % 21.55 % -11.01%
  QoQ % 11.59% -15.17% -9.90% 10.35% -10.14% -0.70% -
  Horiz. % 83.99% 75.27% 88.72% 98.47% 89.23% 99.30% 100.00%
Total Cost 974,758 932,268 933,123 941,009 917,308 929,160 774,801 16.59%
  QoQ % 4.56% -0.09% -0.84% 2.58% -1.28% 19.92% -
  Horiz. % 125.81% 120.32% 120.43% 121.45% 118.39% 119.92% 100.00%
Net Worth 479,519 46,357,591 442,787 418,813 402,819 319,778 359,164 21.31%
  QoQ % -98.97% 10,369.49% 5.72% 3.97% 25.97% -10.97% -
  Horiz. % 133.51% 12,907.06% 123.28% 116.61% 112.15% 89.03% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 38,364 - - 8,262 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 464.33% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 32.35 % - % - % 12.27 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 263.65% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 479,519 46,357,591 442,787 418,813 402,819 319,778 359,164 21.31%
  QoQ % -98.97% 10,369.49% 5.72% 3.97% 25.97% -10.97% -
  Horiz. % 133.51% 12,907.06% 123.28% 116.61% 112.15% 89.03% 100.00%
NOSH 319,679 319,707 320,860 319,705 159,849 159,889 161,060 58.14%
  QoQ % -0.01% -0.36% 0.36% 100.00% -0.03% -0.73% -
  Horiz. % 198.48% 198.50% 199.22% 198.50% 99.25% 99.27% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.40 % 9.12 % 10.87 % 11.21 % 11.67 % 11.60 % 8.00 % 3.32%
  QoQ % -7.89% -16.10% -3.03% -3.94% 0.60% 45.00% -
  Horiz. % 105.00% 114.00% 135.88% 140.12% 145.88% 145.00% 100.00%
ROE 18.31 % 0.20 % 25.69 % 28.32 % 29.98 % 38.00 % 18.75 % -1.57%
  QoQ % 9,055.00% -99.22% -9.29% -5.54% -21.11% 102.67% -
  Horiz. % 97.65% 1.07% 137.01% 151.04% 159.89% 202.67% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 332.87 320.85 326.27 331.51 649.69 657.38 522.87 -26.06%
  QoQ % 3.75% -1.66% -1.58% -48.97% -1.17% 25.73% -
  Horiz. % 63.66% 61.36% 62.40% 63.40% 124.25% 125.73% 100.00%
EPS 27.46 28.72 35.46 37.09 75.56 38.00 20.85 20.21%
  QoQ % -4.39% -19.01% -4.39% -50.91% 98.84% 82.25% -
  Horiz. % 131.70% 137.75% 170.07% 177.89% 362.40% 182.25% 100.00%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 5.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 233.92% 0.00% 0.00% 100.00%
NAPS 1.5000 145.0000 1.3800 1.3100 2.5200 2.0000 2.2300 -23.29%
  QoQ % -98.97% 10,407.25% 5.34% -48.02% 26.00% -10.31% -
  Horiz. % 67.26% 6,502.24% 61.88% 58.74% 113.00% 89.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.60 40.10 40.93 41.44 40.60 41.09 32.92 16.93%
  QoQ % 3.74% -2.03% -1.23% 2.07% -1.19% 24.82% -
  Horiz. % 126.37% 121.81% 124.33% 125.88% 123.33% 124.82% 100.00%
EPS 3.43 3.59 4.45 4.64 4.72 4.75 2.63 19.43%
  QoQ % -4.46% -19.33% -4.09% -1.69% -0.63% 80.61% -
  Horiz. % 130.42% 136.50% 169.20% 176.43% 179.47% 180.61% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 468.75% 0.00% 0.00% 100.00%
NAPS 0.1875 18.1235 0.1731 0.1637 0.1575 0.1250 0.1404 21.34%
  QoQ % -98.97% 10,369.96% 5.74% 3.94% 26.00% -10.97% -
  Horiz. % 133.55% 12,908.48% 123.29% 116.60% 112.18% 89.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.1200 3.4000 3.1600 2.9700 7.6000 8.0000 5.4300 -
P/RPS 0.94 1.06 0.97 0.90 1.17 1.22 1.04 -6.53%
  QoQ % -11.32% 9.28% 7.78% -23.08% -4.10% 17.31% -
  Horiz. % 90.38% 101.92% 93.27% 86.54% 112.50% 117.31% 100.00%
P/EPS 11.36 11.84 8.91 8.01 10.06 10.53 12.99 -8.57%
  QoQ % -4.05% 32.88% 11.24% -20.38% -4.46% -18.94% -
  Horiz. % 87.45% 91.15% 68.59% 61.66% 77.44% 81.06% 100.00%
EY 8.80 8.45 11.22 12.49 9.94 9.50 7.70 9.34%
  QoQ % 4.14% -24.69% -10.17% 25.65% 4.63% 23.38% -
  Horiz. % 114.29% 109.74% 145.71% 162.21% 129.09% 123.38% 100.00%
DY 0.00 0.00 0.00 4.04 0.00 0.00 0.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 429.79% 0.00% 0.00% 100.00%
P/NAPS 2.08 0.02 2.29 2.27 3.02 4.00 2.43 -9.87%
  QoQ % 10,300.00% -99.13% 0.88% -24.83% -24.50% 64.61% -
  Horiz. % 85.60% 0.82% 94.24% 93.42% 124.28% 164.61% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 -
Price 2.7800 3.2300 3.1800 3.2100 3.4600 7.5200 6.8600 -
P/RPS 0.84 1.01 0.97 0.97 0.53 1.14 1.31 -25.70%
  QoQ % -16.83% 4.12% 0.00% 83.02% -53.51% -12.98% -
  Horiz. % 64.12% 77.10% 74.05% 74.05% 40.46% 87.02% 100.00%
P/EPS 10.12 11.25 8.97 8.65 4.58 9.89 16.41 -27.61%
  QoQ % -10.04% 25.42% 3.70% 88.86% -53.69% -39.73% -
  Horiz. % 61.67% 68.56% 54.66% 52.71% 27.91% 60.27% 100.00%
EY 9.88 8.89 11.15 11.56 21.84 10.11 6.09 38.19%
  QoQ % 11.14% -20.27% -3.55% -47.07% 116.02% 66.01% -
  Horiz. % 162.23% 145.98% 183.09% 189.82% 358.62% 166.01% 100.00%
DY 0.00 0.00 0.00 3.74 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 498.67% 0.00% 0.00% 100.00%
P/NAPS 1.85 0.02 2.30 2.45 1.37 3.76 3.08 -28.88%
  QoQ % 9,150.00% -99.13% -6.12% 78.83% -63.56% 22.08% -
  Horiz. % 60.06% 0.65% 74.68% 79.55% 44.48% 122.08% 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
 
 

545  191  600  1115 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.09 
 VC 0.055+0.005 
 MAHSING 1.05+0.07 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 VIVOCOM 0.0450.00 
 IRIS 0.260.00 
 SUPERMX 9.88+0.67 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS