Highlights

[KOSSAN] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -19.29%    YoY -     -24.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,089,969 1,080,782 1,064,112 1,025,784 1,046,887 1,059,864 1,038,526 3.27%
  QoQ % 0.85% 1.57% 3.74% -2.02% -1.22% 2.05% -
  Horiz. % 104.95% 104.07% 102.46% 98.77% 100.81% 102.05% 100.00%
PBT 112,920 114,234 109,104 111,616 140,651 150,864 150,078 -17.23%
  QoQ % -1.15% 4.70% -2.25% -20.64% -6.77% 0.52% -
  Horiz. % 75.24% 76.12% 72.70% 74.37% 93.72% 100.52% 100.00%
Tax -21,839 -22,656 -19,750 -18,100 -26,887 -32,009 -28,860 -16.92%
  QoQ % 3.61% -14.71% -9.12% 32.68% 16.00% -10.91% -
  Horiz. % 75.67% 78.50% 68.43% 62.72% 93.16% 110.91% 100.00%
NP 91,081 91,578 89,354 93,516 113,764 118,854 121,218 -17.31%
  QoQ % -0.54% 2.49% -4.45% -17.80% -4.28% -1.95% -
  Horiz. % 75.14% 75.55% 73.71% 77.15% 93.85% 98.05% 100.00%
NP to SH 89,684 90,048 87,784 91,820 113,764 118,589 120,782 -17.96%
  QoQ % -0.40% 2.58% -4.40% -19.29% -4.07% -1.82% -
  Horiz. % 74.25% 74.55% 72.68% 76.02% 94.19% 98.18% 100.00%
Tax Rate 19.34 % 19.83 % 18.10 % 16.22 % 19.12 % 21.22 % 19.23 % 0.38%
  QoQ % -2.47% 9.56% 11.59% -15.17% -9.90% 10.35% -
  Horiz. % 100.57% 103.12% 94.12% 84.35% 99.43% 110.35% 100.00%
Total Cost 998,888 989,204 974,758 932,268 933,123 941,009 917,308 5.83%
  QoQ % 0.98% 1.48% 4.56% -0.09% -0.84% 2.58% -
  Horiz. % 108.89% 107.84% 106.26% 101.63% 101.72% 102.58% 100.00%
Net Worth 546,511 479,659 479,519 46,357,591 442,787 418,813 402,819 22.49%
  QoQ % 13.94% 0.03% -98.97% 10,369.49% 5.72% 3.97% -
  Horiz. % 135.67% 119.08% 119.04% 11,508.27% 109.92% 103.97% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 35,783 127 - - - 38,364 - -
  QoQ % 27,875.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.27% 0.33% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 39.90 % 0.14 % - % - % - % 32.35 % - % -
  QoQ % 28,400.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.34% 0.43% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 546,511 479,659 479,519 46,357,591 442,787 418,813 402,819 22.49%
  QoQ % 13.94% 0.03% -98.97% 10,369.49% 5.72% 3.97% -
  Horiz. % 135.67% 119.08% 119.04% 11,508.27% 109.92% 103.97% 100.00%
NOSH 325,304 319,772 319,679 319,707 320,860 319,705 159,849 60.38%
  QoQ % 1.73% 0.03% -0.01% -0.36% 0.36% 100.00% -
  Horiz. % 203.51% 200.05% 199.99% 200.01% 200.73% 200.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.36 % 8.47 % 8.40 % 9.12 % 10.87 % 11.21 % 11.67 % -19.89%
  QoQ % -1.30% 0.83% -7.89% -16.10% -3.03% -3.94% -
  Horiz. % 71.64% 72.58% 71.98% 78.15% 93.14% 96.06% 100.00%
ROE 16.41 % 18.77 % 18.31 % 0.20 % 25.69 % 28.32 % 29.98 % -33.01%
  QoQ % -12.57% 2.51% 9,055.00% -99.22% -9.29% -5.54% -
  Horiz. % 54.74% 62.61% 61.07% 0.67% 85.69% 94.46% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 335.06 337.98 332.87 320.85 326.27 331.51 649.69 -35.61%
  QoQ % -0.86% 1.54% 3.75% -1.66% -1.58% -48.97% -
  Horiz. % 51.57% 52.02% 51.24% 49.39% 50.22% 51.03% 100.00%
EPS 28.05 28.16 27.46 28.72 35.46 37.09 75.56 -48.25%
  QoQ % -0.39% 2.55% -4.39% -19.01% -4.39% -50.91% -
  Horiz. % 37.12% 37.27% 36.34% 38.01% 46.93% 49.09% 100.00%
DPS 11.00 0.04 0.00 0.00 0.00 12.00 0.00 -
  QoQ % 27,400.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 0.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6800 1.5000 1.5000 145.0000 1.3800 1.3100 2.5200 -23.63%
  QoQ % 12.00% 0.00% -98.97% 10,407.25% 5.34% -48.02% -
  Horiz. % 66.67% 59.52% 59.52% 5,753.97% 54.76% 51.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 85.22 84.51 83.20 80.21 81.86 82.87 81.20 3.26%
  QoQ % 0.84% 1.57% 3.73% -2.02% -1.22% 2.06% -
  Horiz. % 104.95% 104.08% 102.46% 98.78% 100.81% 102.06% 100.00%
EPS 7.01 7.04 6.86 7.18 8.90 9.27 9.44 -17.95%
  QoQ % -0.43% 2.62% -4.46% -19.33% -3.99% -1.80% -
  Horiz. % 74.26% 74.58% 72.67% 76.06% 94.28% 98.20% 100.00%
DPS 2.80 0.01 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 27,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.33% 0.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4273 0.3750 0.3749 36.2470 0.3462 0.3275 0.3150 22.47%
  QoQ % 13.95% 0.03% -98.97% 10,369.96% 5.71% 3.97% -
  Horiz. % 135.65% 119.05% 119.02% 11,506.98% 109.90% 103.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.2500 2.7200 3.1200 3.4000 3.1600 2.9700 7.6000 -
P/RPS 0.97 0.80 0.94 1.06 0.97 0.90 1.17 -11.72%
  QoQ % 21.25% -14.89% -11.32% 9.28% 7.78% -23.08% -
  Horiz. % 82.91% 68.38% 80.34% 90.60% 82.91% 76.92% 100.00%
P/EPS 11.79 9.66 11.36 11.84 8.91 8.01 10.06 11.13%
  QoQ % 22.05% -14.96% -4.05% 32.88% 11.24% -20.38% -
  Horiz. % 117.20% 96.02% 112.92% 117.69% 88.57% 79.62% 100.00%
EY 8.48 10.35 8.80 8.45 11.22 12.49 9.94 -10.02%
  QoQ % -18.07% 17.61% 4.14% -24.69% -10.17% 25.65% -
  Horiz. % 85.31% 104.12% 88.53% 85.01% 112.88% 125.65% 100.00%
DY 3.38 0.01 0.00 0.00 0.00 4.04 0.00 -
  QoQ % 33,700.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.66% 0.25% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.93 1.81 2.08 0.02 2.29 2.27 3.02 -25.75%
  QoQ % 6.63% -12.98% 10,300.00% -99.13% 0.88% -24.83% -
  Horiz. % 63.91% 59.93% 68.87% 0.66% 75.83% 75.17% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 17/11/11 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 -
Price 3.2800 3.0700 2.7800 3.2300 3.1800 3.2100 3.4600 -
P/RPS 0.98 0.91 0.84 1.01 0.97 0.97 0.53 50.48%
  QoQ % 7.69% 8.33% -16.83% 4.12% 0.00% 83.02% -
  Horiz. % 184.91% 171.70% 158.49% 190.57% 183.02% 183.02% 100.00%
P/EPS 11.90 10.90 10.12 11.25 8.97 8.65 4.58 88.67%
  QoQ % 9.17% 7.71% -10.04% 25.42% 3.70% 88.86% -
  Horiz. % 259.83% 237.99% 220.96% 245.63% 195.85% 188.86% 100.00%
EY 8.41 9.17 9.88 8.89 11.15 11.56 21.84 -46.98%
  QoQ % -8.29% -7.19% 11.14% -20.27% -3.55% -47.07% -
  Horiz. % 38.51% 41.99% 45.24% 40.71% 51.05% 52.93% 100.00%
DY 3.35 0.01 0.00 0.00 0.00 3.74 0.00 -
  QoQ % 33,400.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.57% 0.27% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.95 2.05 1.85 0.02 2.30 2.45 1.37 26.45%
  QoQ % -4.88% 10.81% 9,150.00% -99.13% -6.12% 78.83% -
  Horiz. % 142.34% 149.64% 135.04% 1.46% 167.88% 178.83% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

352  355  591  1085 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 VSOLAR 0.040.00 
 MTRONIC 0.09+0.01 
 ASB 0.15-0.025 
 INIX 0.32+0.02 
 JCY 0.75+0.035 
 KANGER 0.21-0.01 
 SAPNRG 0.11+0.005 
 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!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
3. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. Will Vaccine reduce glove usage? Koon Yew Yin Koon Yew Yin's Blog
6. KLCI waves 26 - Wave 3 could have started KLCI waves
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. [转贴] [Video:浅谈MY E.G.SERVICES BHD, MYEG, 0138] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS