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 - 1,278,888
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.
 


 

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 
Partners & Brokers