Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2010-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -4.07%    YoY -     68.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,080,782 1,064,112 1,025,784 1,046,887 1,059,864 1,038,526 1,051,076 1.87%
  QoQ % 1.57% 3.74% -2.02% -1.22% 2.05% -1.19% -
  Horiz. % 102.83% 101.24% 97.59% 99.60% 100.84% 98.81% 100.00%
PBT 114,234 109,104 111,616 140,651 150,864 150,078 155,116 -18.43%
  QoQ % 4.70% -2.25% -20.64% -6.77% 0.52% -3.25% -
  Horiz. % 73.64% 70.34% 71.96% 90.67% 97.26% 96.75% 100.00%
Tax -22,656 -19,750 -18,100 -26,887 -32,009 -28,860 -33,200 -22.47%
  QoQ % -14.71% -9.12% 32.68% 16.00% -10.91% 13.07% -
  Horiz. % 68.24% 59.49% 54.52% 80.98% 96.41% 86.93% 100.00%
NP 91,578 89,354 93,516 113,764 118,854 121,218 121,916 -17.35%
  QoQ % 2.49% -4.45% -17.80% -4.28% -1.95% -0.57% -
  Horiz. % 75.12% 73.29% 76.71% 93.31% 97.49% 99.43% 100.00%
NP to SH 90,048 87,784 91,820 113,764 118,589 120,782 121,516 -18.10%
  QoQ % 2.58% -4.40% -19.29% -4.07% -1.82% -0.60% -
  Horiz. % 74.10% 72.24% 75.56% 93.62% 97.59% 99.40% 100.00%
Tax Rate 19.83 % 18.10 % 16.22 % 19.12 % 21.22 % 19.23 % 21.40 % -4.95%
  QoQ % 9.56% 11.59% -15.17% -9.90% 10.35% -10.14% -
  Horiz. % 92.66% 84.58% 75.79% 89.35% 99.16% 89.86% 100.00%
Total Cost 989,204 974,758 932,268 933,123 941,009 917,308 929,160 4.26%
  QoQ % 1.48% 4.56% -0.09% -0.84% 2.58% -1.28% -
  Horiz. % 106.46% 104.91% 100.33% 100.43% 101.28% 98.72% 100.00%
Net Worth 479,659 479,519 46,357,591 442,787 418,813 402,819 319,778 31.00%
  QoQ % 0.03% -98.97% 10,369.49% 5.72% 3.97% 25.97% -
  Horiz. % 150.00% 149.95% 14,496.76% 138.47% 130.97% 125.97% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 127 - - - 38,364 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.33% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 0.14 % - % - % - % 32.35 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.43% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 479,659 479,519 46,357,591 442,787 418,813 402,819 319,778 31.00%
  QoQ % 0.03% -98.97% 10,369.49% 5.72% 3.97% 25.97% -
  Horiz. % 150.00% 149.95% 14,496.76% 138.47% 130.97% 125.97% 100.00%
NOSH 319,772 319,679 319,707 320,860 319,705 159,849 159,889 58.67%
  QoQ % 0.03% -0.01% -0.36% 0.36% 100.00% -0.03% -
  Horiz. % 200.00% 199.94% 199.96% 200.68% 199.95% 99.97% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.47 % 8.40 % 9.12 % 10.87 % 11.21 % 11.67 % 11.60 % -18.90%
  QoQ % 0.83% -7.89% -16.10% -3.03% -3.94% 0.60% -
  Horiz. % 73.02% 72.41% 78.62% 93.71% 96.64% 100.60% 100.00%
ROE 18.77 % 18.31 % 0.20 % 25.69 % 28.32 % 29.98 % 38.00 % -37.49%
  QoQ % 2.51% 9,055.00% -99.22% -9.29% -5.54% -21.11% -
  Horiz. % 49.39% 48.18% 0.53% 67.61% 74.53% 78.89% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 337.98 332.87 320.85 326.27 331.51 649.69 657.38 -35.80%
  QoQ % 1.54% 3.75% -1.66% -1.58% -48.97% -1.17% -
  Horiz. % 51.41% 50.64% 48.81% 49.63% 50.43% 98.83% 100.00%
EPS 28.16 27.46 28.72 35.46 37.09 75.56 38.00 -18.09%
  QoQ % 2.55% -4.39% -19.01% -4.39% -50.91% 98.84% -
  Horiz. % 74.11% 72.26% 75.58% 93.32% 97.61% 198.84% 100.00%
DPS 0.04 0.00 0.00 0.00 12.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5000 1.5000 145.0000 1.3800 1.3100 2.5200 2.0000 -17.44%
  QoQ % 0.00% -98.97% 10,407.25% 5.34% -48.02% 26.00% -
  Horiz. % 75.00% 75.00% 7,250.00% 69.00% 65.50% 126.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.25 41.60 40.10 40.93 41.44 40.60 41.09 1.87%
  QoQ % 1.56% 3.74% -2.03% -1.23% 2.07% -1.19% -
  Horiz. % 102.82% 101.24% 97.59% 99.61% 100.85% 98.81% 100.00%
EPS 3.52 3.43 3.59 4.45 4.64 4.72 4.75 -18.09%
  QoQ % 2.62% -4.46% -19.33% -4.09% -1.69% -0.63% -
  Horiz. % 74.11% 72.21% 75.58% 93.68% 97.68% 99.37% 100.00%
DPS 0.01 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1875 0.1875 18.1235 0.1731 0.1637 0.1575 0.1250 31.00%
  QoQ % 0.00% -98.97% 10,369.96% 5.74% 3.94% 26.00% -
  Horiz. % 150.00% 150.00% 14,498.80% 138.48% 130.96% 126.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.7200 3.1200 3.4000 3.1600 2.9700 7.6000 8.0000 -
P/RPS 0.80 0.94 1.06 0.97 0.90 1.17 1.22 -24.50%
  QoQ % -14.89% -11.32% 9.28% 7.78% -23.08% -4.10% -
  Horiz. % 65.57% 77.05% 86.89% 79.51% 73.77% 95.90% 100.00%
P/EPS 9.66 11.36 11.84 8.91 8.01 10.06 10.53 -5.58%
  QoQ % -14.96% -4.05% 32.88% 11.24% -20.38% -4.46% -
  Horiz. % 91.74% 107.88% 112.44% 84.62% 76.07% 95.54% 100.00%
EY 10.35 8.80 8.45 11.22 12.49 9.94 9.50 5.87%
  QoQ % 17.61% 4.14% -24.69% -10.17% 25.65% 4.63% -
  Horiz. % 108.95% 92.63% 88.95% 118.11% 131.47% 104.63% 100.00%
DY 0.01 0.00 0.00 0.00 4.04 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.25% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.81 2.08 0.02 2.29 2.27 3.02 4.00 -41.03%
  QoQ % -12.98% 10,300.00% -99.13% 0.88% -24.83% -24.50% -
  Horiz. % 45.25% 52.00% 0.50% 57.25% 56.75% 75.50% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 -
Price 3.0700 2.7800 3.2300 3.1800 3.2100 3.4600 7.5200 -
P/RPS 0.91 0.84 1.01 0.97 0.97 0.53 1.14 -13.94%
  QoQ % 8.33% -16.83% 4.12% 0.00% 83.02% -53.51% -
  Horiz. % 79.82% 73.68% 88.60% 85.09% 85.09% 46.49% 100.00%
P/EPS 10.90 10.12 11.25 8.97 8.65 4.58 9.89 6.69%
  QoQ % 7.71% -10.04% 25.42% 3.70% 88.86% -53.69% -
  Horiz. % 110.21% 102.33% 113.75% 90.70% 87.46% 46.31% 100.00%
EY 9.17 9.88 8.89 11.15 11.56 21.84 10.11 -6.29%
  QoQ % -7.19% 11.14% -20.27% -3.55% -47.07% 116.02% -
  Horiz. % 90.70% 97.73% 87.93% 110.29% 114.34% 216.02% 100.00%
DY 0.01 0.00 0.00 0.00 3.74 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.27% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.05 1.85 0.02 2.30 2.45 1.37 3.76 -33.24%
  QoQ % 10.81% 9,150.00% -99.13% -6.12% 78.83% -63.56% -
  Horiz. % 54.52% 49.20% 0.53% 61.17% 65.16% 36.44% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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