Highlights

[KOSSAN] QoQ Cumulative 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 -     91.21%    YoY -     -27.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 289,434 1,089,969 810,587 532,056 256,446 1,046,887 794,898 -48.98%
  QoQ % -73.45% 34.47% 52.35% 107.47% -75.50% 31.70% -
  Horiz. % 36.41% 137.12% 101.97% 66.93% 32.26% 131.70% 100.00%
PBT 28,633 112,920 85,676 54,552 27,904 140,651 113,148 -59.96%
  QoQ % -74.64% 31.80% 57.05% 95.50% -80.16% 24.31% -
  Horiz. % 25.31% 99.80% 75.72% 48.21% 24.66% 124.31% 100.00%
Tax -6,175 -21,839 -16,992 -9,875 -4,525 -26,887 -24,007 -59.52%
  QoQ % 71.72% -28.53% -72.07% -118.23% 83.17% -12.00% -
  Horiz. % 25.72% 90.97% 70.78% 41.13% 18.85% 112.00% 100.00%
NP 22,458 91,081 68,684 44,677 23,379 113,764 89,141 -60.08%
  QoQ % -75.34% 32.61% 53.73% 91.10% -79.45% 27.62% -
  Horiz. % 25.19% 102.18% 77.05% 50.12% 26.23% 127.62% 100.00%
NP to SH 21,954 89,684 67,536 43,892 22,955 113,764 88,942 -60.62%
  QoQ % -75.52% 32.79% 53.87% 91.21% -79.82% 27.91% -
  Horiz. % 24.68% 100.83% 75.93% 49.35% 25.81% 127.91% 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 266,976 998,888 741,903 487,379 233,067 933,123 705,757 -47.66%
  QoQ % -73.27% 34.64% 52.22% 109.12% -75.02% 32.22% -
  Horiz. % 37.83% 141.53% 105.12% 69.06% 33.02% 132.22% 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 95 - - - 28,773 -
  QoQ % 0.00% 37,201.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.36% 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 0.04 % 16.41 % 14.08 % 9.15 % 0.05 % 25.69 % 21.24 % -98.47%
  QoQ % -99.76% 16.55% 53.88% 18,200.00% -99.81% 20.95% -
  Horiz. % 0.19% 77.26% 66.29% 43.08% 0.24% 120.95% 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 90.57 335.06 253.49 166.43 80.21 326.27 248.63 -48.96%
  QoQ % -72.97% 32.18% 52.31% 107.49% -75.42% 31.23% -
  Horiz. % 36.43% 134.76% 101.95% 66.94% 32.26% 131.23% 100.00%
EPS 6.87 28.05 21.12 13.73 7.18 35.46 27.82 -60.61%
  QoQ % -75.51% 32.81% 53.82% 91.23% -79.75% 27.46% -
  Horiz. % 24.69% 100.83% 75.92% 49.35% 25.81% 127.46% 100.00%
DPS 0.00 11.00 0.03 0.00 0.00 0.00 9.00 -
  QoQ % 0.00% 36,566.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.22% 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 - 2,557,872
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.32 42.61 31.69 20.80 10.03 40.93 31.08 -48.97%
  QoQ % -73.43% 34.46% 52.36% 107.38% -75.49% 31.69% -
  Horiz. % 36.42% 137.10% 101.96% 66.92% 32.27% 131.69% 100.00%
EPS 0.86 3.51 2.64 1.72 0.90 4.45 3.48 -60.59%
  QoQ % -75.50% 32.95% 53.49% 91.11% -79.78% 27.87% -
  Horiz. % 24.71% 100.86% 75.86% 49.43% 25.86% 127.87% 100.00%
DPS 0.00 1.40 0.00 0.00 0.00 0.00 1.12 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 20.1143 0.2137 0.1875 0.1875 18.1235 0.1731 0.1637 2,364.34%
  QoQ % 9,312.40% 13.97% 0.00% -98.97% 10,369.96% 5.74% -
  Horiz. % 12,287.29% 130.54% 114.54% 114.54% 11,071.17% 105.74% 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 3.70 0.97 1.07 1.87 4.24 0.97 1.19 112.88%
  QoQ % 281.44% -9.35% -42.78% -55.90% 337.11% -18.49% -
  Horiz. % 310.92% 81.51% 89.92% 157.14% 356.30% 81.51% 100.00%
P/EPS 48.76 11.79 12.88 22.72 47.35 8.91 10.68 174.95%
  QoQ % 313.57% -8.46% -43.31% -52.02% 431.43% -16.57% -
  Horiz. % 456.55% 110.39% 120.60% 212.73% 443.35% 83.43% 100.00%
EY 2.05 8.48 7.76 4.40 2.11 11.22 9.37 -63.66%
  QoQ % -75.83% 9.28% 76.36% 108.53% -81.19% 19.74% -
  Horiz. % 21.88% 90.50% 82.82% 46.96% 22.52% 119.74% 100.00%
DY 0.00 3.38 0.01 0.00 0.00 0.00 3.03 -
  QoQ % 0.00% 33,700.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.55% 0.33% 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 3.44 0.98 1.21 1.67 4.03 0.97 1.29 92.19%
  QoQ % 251.02% -19.01% -27.54% -58.56% 315.46% -24.81% -
  Horiz. % 266.67% 75.97% 93.80% 129.46% 312.40% 75.19% 100.00%
P/EPS 45.41 11.90 14.54 20.25 44.99 8.97 11.54 149.04%
  QoQ % 281.60% -18.16% -28.20% -54.99% 401.56% -22.27% -
  Horiz. % 393.50% 103.12% 126.00% 175.48% 389.86% 77.73% 100.00%
EY 2.20 8.41 6.88 4.94 2.22 11.15 8.67 -59.89%
  QoQ % -73.84% 22.24% 39.27% 122.52% -80.09% 28.60% -
  Horiz. % 25.37% 97.00% 79.35% 56.98% 25.61% 128.60% 100.00%
DY 0.00 3.35 0.01 0.00 0.00 0.00 2.80 -
  QoQ % 0.00% 33,400.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 119.64% 0.36% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

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