Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     55.07%    YoY -     -0.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 519,263 262,769 842,135 609,222 399,134 202,372 897,194 -30.62%
  QoQ % 97.61% -68.80% 38.23% 52.64% 97.23% -77.44% -
  Horiz. % 57.88% 29.29% 93.86% 67.90% 44.49% 22.56% 100.00%
PBT 75,039 38,779 85,828 55,834 35,038 18,275 72,906 1.95%
  QoQ % 93.50% -54.82% 53.72% 59.35% 91.73% -74.93% -
  Horiz. % 102.93% 53.19% 117.72% 76.58% 48.06% 25.07% 100.00%
Tax -14,430 -8,300 -18,494 -12,790 -7,280 -4,242 -13,722 3.42%
  QoQ % -73.86% 55.12% -44.60% -75.69% -71.62% 69.09% -
  Horiz. % 105.16% 60.49% 134.78% 93.21% 53.05% 30.91% 100.00%
NP 60,609 30,479 67,334 43,044 27,758 14,033 59,184 1.60%
  QoQ % 98.85% -54.73% 56.43% 55.07% 97.81% -76.29% -
  Horiz. % 102.41% 51.50% 113.77% 72.73% 46.90% 23.71% 100.00%
NP to SH 60,391 30,379 67,334 43,044 27,758 14,033 59,184 1.36%
  QoQ % 98.79% -54.88% 56.43% 55.07% 97.81% -76.29% -
  Horiz. % 102.04% 51.33% 113.77% 72.73% 46.90% 23.71% 100.00%
Tax Rate 19.23 % 21.40 % 21.55 % 22.91 % 20.78 % 23.21 % 18.82 % 1.45%
  QoQ % -10.14% -0.70% -5.94% 10.25% -10.47% 23.33% -
  Horiz. % 102.18% 113.71% 114.51% 121.73% 110.41% 123.33% 100.00%
Total Cost 458,654 232,290 774,801 566,178 371,376 188,339 838,010 -33.16%
  QoQ % 97.45% -70.02% 36.85% 52.45% 97.18% -77.53% -
  Horiz. % 54.73% 27.72% 92.46% 67.56% 44.32% 22.47% 100.00%
Net Worth 402,819 319,778 359,164 334,197 329,606 314,176 297,374 22.49%
  QoQ % 25.97% -10.97% 7.47% 1.39% 4.91% 5.65% -
  Horiz. % 135.46% 107.53% 120.78% 112.38% 110.84% 105.65% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 8,262 8,242 - - 9,320 -
  QoQ % 0.00% 0.00% 0.24% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.64% 88.43% 0.00% 0.00% 100.00%
Div Payout % - % - % 12.27 % 19.15 % - % - % 15.75 % -
  QoQ % 0.00% 0.00% -35.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 77.90% 121.59% 0.00% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 402,819 319,778 359,164 334,197 329,606 314,176 297,374 22.49%
  QoQ % 25.97% -10.97% 7.47% 1.39% 4.91% 5.65% -
  Horiz. % 135.46% 107.53% 120.78% 112.38% 110.84% 105.65% 100.00%
NOSH 159,849 159,889 161,060 160,671 161,571 161,116 159,878 -0.01%
  QoQ % -0.03% -0.73% 0.24% -0.56% 0.28% 0.77% -
  Horiz. % 99.98% 100.01% 100.74% 100.50% 101.06% 100.77% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.67 % 11.60 % 8.00 % 7.07 % 6.95 % 6.93 % 6.60 % 46.38%
  QoQ % 0.60% 45.00% 13.15% 1.73% 0.29% 5.00% -
  Horiz. % 176.82% 175.76% 121.21% 107.12% 105.30% 105.00% 100.00%
ROE 14.99 % 9.50 % 18.75 % 12.88 % 8.42 % 4.47 % 19.90 % -17.26%
  QoQ % 57.79% -49.33% 45.57% 52.97% 88.37% -77.54% -
  Horiz. % 75.33% 47.74% 94.22% 64.72% 42.31% 22.46% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 324.85 164.34 522.87 379.17 247.03 125.61 561.17 -30.61%
  QoQ % 97.67% -68.57% 37.90% 53.49% 96.66% -77.62% -
  Horiz. % 57.89% 29.29% 93.17% 67.57% 44.02% 22.38% 100.00%
EPS 37.78 9.50 20.85 26.79 17.18 8.78 36.68 1.99%
  QoQ % 297.68% -54.44% -22.17% 55.94% 95.67% -76.06% -
  Horiz. % 103.00% 25.90% 56.84% 73.04% 46.84% 23.94% 100.00%
DPS 0.00 0.00 5.13 5.13 0.00 0.00 5.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 87.99% 87.99% 0.00% 0.00% 100.00%
NAPS 2.5200 2.0000 2.2300 2.0800 2.0400 1.9500 1.8600 22.51%
  QoQ % 26.00% -10.31% 7.21% 1.96% 4.62% 4.84% -
  Horiz. % 135.48% 107.53% 119.89% 111.83% 109.68% 104.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 40.60 20.55 65.85 47.64 31.21 15.82 70.15 -30.62%
  QoQ % 97.57% -68.79% 38.22% 52.64% 97.28% -77.45% -
  Horiz. % 57.88% 29.29% 93.87% 67.91% 44.49% 22.55% 100.00%
EPS 4.72 2.38 5.26 3.37 2.17 1.10 4.63 1.30%
  QoQ % 98.32% -54.75% 56.08% 55.30% 97.27% -76.24% -
  Horiz. % 101.94% 51.40% 113.61% 72.79% 46.87% 23.76% 100.00%
DPS 0.00 0.00 0.65 0.64 0.00 0.00 0.73 -
  QoQ % 0.00% 0.00% 1.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 89.04% 87.67% 0.00% 0.00% 100.00%
NAPS 0.3150 0.2500 0.2808 0.2613 0.2577 0.2457 0.2325 22.51%
  QoQ % 26.00% -10.97% 7.46% 1.40% 4.88% 5.68% -
  Horiz. % 135.48% 107.53% 120.77% 112.39% 110.84% 105.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 7.6000 8.0000 5.4300 4.3300 3.7200 2.8800 2.8000 -
P/RPS 2.34 4.87 1.04 1.14 1.51 2.29 0.50 180.58%
  QoQ % -51.95% 368.27% -8.77% -24.50% -34.06% 358.00% -
  Horiz. % 468.00% 974.00% 208.00% 228.00% 302.00% 458.00% 100.00%
P/EPS 20.12 42.11 12.99 16.16 21.65 33.07 7.56 92.39%
  QoQ % -52.22% 224.17% -19.62% -25.36% -34.53% 337.43% -
  Horiz. % 266.14% 557.01% 171.83% 213.76% 286.38% 437.43% 100.00%
EY 4.97 2.38 7.70 6.19 4.62 3.02 13.22 -48.00%
  QoQ % 108.82% -69.09% 24.39% 33.98% 52.98% -77.16% -
  Horiz. % 37.59% 18.00% 58.25% 46.82% 34.95% 22.84% 100.00%
DY 0.00 0.00 0.94 1.18 0.00 0.00 2.08 -
  QoQ % 0.00% 0.00% -20.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 45.19% 56.73% 0.00% 0.00% 100.00%
P/NAPS 3.02 4.00 2.43 2.08 1.82 1.48 1.51 58.94%
  QoQ % -24.50% 64.61% 16.83% 14.29% 22.97% -1.99% -
  Horiz. % 200.00% 264.90% 160.93% 137.75% 120.53% 98.01% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 -
Price 3.4600 7.5200 6.8600 5.0000 3.8600 3.6000 2.9900 -
P/RPS 1.07 4.58 1.31 1.32 1.56 2.87 0.53 59.94%
  QoQ % -76.64% 249.62% -0.76% -15.38% -45.64% 441.51% -
  Horiz. % 201.89% 864.15% 247.17% 249.06% 294.34% 541.51% 100.00%
P/EPS 9.16 39.58 16.41 18.66 22.47 41.33 8.08 8.75%
  QoQ % -76.86% 141.19% -12.06% -16.96% -45.63% 411.51% -
  Horiz. % 113.37% 489.85% 203.09% 230.94% 278.09% 511.51% 100.00%
EY 10.92 2.53 6.09 5.36 4.45 2.42 12.38 -8.05%
  QoQ % 331.62% -58.46% 13.62% 20.45% 83.88% -80.45% -
  Horiz. % 88.21% 20.44% 49.19% 43.30% 35.95% 19.55% 100.00%
DY 0.00 0.00 0.75 1.03 0.00 0.00 1.95 -
  QoQ % 0.00% 0.00% -27.18% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 38.46% 52.82% 0.00% 0.00% 100.00%
P/NAPS 1.37 3.76 3.08 2.40 1.89 1.85 1.61 -10.23%
  QoQ % -63.56% 22.08% 28.33% 26.98% 2.16% 14.91% -
  Horiz. % 85.09% 233.54% 191.30% 149.07% 117.39% 114.91% 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.
 


 

250  287  523  1214 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.355-0.155 
 HSI-H8K 0.16+0.05 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers