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 - 2,557,872
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.30 10.27 32.92 23.82 15.60 7.91 35.08 -30.63%
  QoQ % 97.66% -68.80% 38.20% 52.69% 97.22% -77.45% -
  Horiz. % 57.87% 29.28% 93.84% 67.90% 44.47% 22.55% 100.00%
EPS 2.36 1.19 2.63 1.68 1.09 0.55 2.31 1.44%
  QoQ % 98.32% -54.75% 56.55% 54.13% 98.18% -76.19% -
  Horiz. % 102.16% 51.52% 113.85% 72.73% 47.19% 23.81% 100.00%
DPS 0.00 0.00 0.32 0.32 0.00 0.00 0.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 88.89% 88.89% 0.00% 0.00% 100.00%
NAPS 0.1575 0.1250 0.1404 0.1307 0.1289 0.1228 0.1163 22.47%
  QoQ % 26.00% -10.97% 7.42% 1.40% 4.97% 5.59% -
  Horiz. % 135.43% 107.48% 120.72% 112.38% 110.83% 105.59% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

464  385  644  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.54+0.28 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.185+0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS