Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     47.28%    YoY -     106.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 532,056 256,446 1,046,887 794,898 519,263 262,769 842,135 -26.43%
  QoQ % 107.47% -75.50% 31.70% 53.08% 97.61% -68.80% -
  Horiz. % 63.18% 30.45% 124.31% 94.39% 61.66% 31.20% 100.00%
PBT 54,552 27,904 140,651 113,148 75,039 38,779 85,828 -26.14%
  QoQ % 95.50% -80.16% 24.31% 50.79% 93.50% -54.82% -
  Horiz. % 63.56% 32.51% 163.88% 131.83% 87.43% 45.18% 100.00%
Tax -9,875 -4,525 -26,887 -24,007 -14,430 -8,300 -18,494 -34.26%
  QoQ % -118.23% 83.17% -12.00% -66.37% -73.86% 55.12% -
  Horiz. % 53.40% 24.47% 145.38% 129.81% 78.03% 44.88% 100.00%
NP 44,677 23,379 113,764 89,141 60,609 30,479 67,334 -23.98%
  QoQ % 91.10% -79.45% 27.62% 47.08% 98.85% -54.73% -
  Horiz. % 66.35% 34.72% 168.95% 132.39% 90.01% 45.27% 100.00%
NP to SH 43,892 22,955 113,764 88,942 60,391 30,379 67,334 -24.88%
  QoQ % 91.21% -79.82% 27.91% 47.28% 98.79% -54.88% -
  Horiz. % 65.19% 34.09% 168.95% 132.09% 89.69% 45.12% 100.00%
Tax Rate 18.10 % 16.22 % 19.12 % 21.22 % 19.23 % 21.40 % 21.55 % -11.01%
  QoQ % 11.59% -15.17% -9.90% 10.35% -10.14% -0.70% -
  Horiz. % 83.99% 75.27% 88.72% 98.47% 89.23% 99.30% 100.00%
Total Cost 487,379 233,067 933,123 705,757 458,654 232,290 774,801 -26.65%
  QoQ % 109.12% -75.02% 32.22% 53.88% 97.45% -70.02% -
  Horiz. % 62.90% 30.08% 120.43% 91.09% 59.20% 29.98% 100.00%
Net Worth 479,519 46,357,591 442,787 418,813 402,819 319,778 359,164 21.31%
  QoQ % -98.97% 10,369.49% 5.72% 3.97% 25.97% -10.97% -
  Horiz. % 133.51% 12,907.06% 123.28% 116.61% 112.15% 89.03% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 28,773 - - 8,262 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 348.25% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 32.35 % - % - % 12.27 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 263.65% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 479,519 46,357,591 442,787 418,813 402,819 319,778 359,164 21.31%
  QoQ % -98.97% 10,369.49% 5.72% 3.97% 25.97% -10.97% -
  Horiz. % 133.51% 12,907.06% 123.28% 116.61% 112.15% 89.03% 100.00%
NOSH 319,679 319,707 320,860 319,705 159,849 159,889 161,060 58.14%
  QoQ % -0.01% -0.36% 0.36% 100.00% -0.03% -0.73% -
  Horiz. % 198.48% 198.50% 199.22% 198.50% 99.25% 99.27% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.40 % 9.12 % 10.87 % 11.21 % 11.67 % 11.60 % 8.00 % 3.32%
  QoQ % -7.89% -16.10% -3.03% -3.94% 0.60% 45.00% -
  Horiz. % 105.00% 114.00% 135.88% 140.12% 145.88% 145.00% 100.00%
ROE 9.15 % 0.05 % 25.69 % 21.24 % 14.99 % 9.50 % 18.75 % -38.10%
  QoQ % 18,200.00% -99.81% 20.95% 41.69% 57.79% -49.33% -
  Horiz. % 48.80% 0.27% 137.01% 113.28% 79.95% 50.67% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 166.43 80.21 326.27 248.63 324.85 164.34 522.87 -53.48%
  QoQ % 107.49% -75.42% 31.23% -23.46% 97.67% -68.57% -
  Horiz. % 31.83% 15.34% 62.40% 47.55% 62.13% 31.43% 100.00%
EPS 13.73 7.18 35.46 27.82 37.78 9.50 20.85 -24.37%
  QoQ % 91.23% -79.75% 27.46% -26.36% 297.68% -54.44% -
  Horiz. % 65.85% 34.44% 170.07% 133.43% 181.20% 45.56% 100.00%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 5.13 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 175.44% 0.00% 0.00% 100.00%
NAPS 1.5000 145.0000 1.3800 1.3100 2.5200 2.0000 2.2300 -23.29%
  QoQ % -98.97% 10,407.25% 5.34% -48.02% 26.00% -10.31% -
  Horiz. % 67.26% 6,502.24% 61.88% 58.74% 113.00% 89.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.60 20.05 81.86 62.15 40.60 20.55 65.85 -26.44%
  QoQ % 107.48% -75.51% 31.71% 53.08% 97.57% -68.79% -
  Horiz. % 63.17% 30.45% 124.31% 94.38% 61.66% 31.21% 100.00%
EPS 3.43 1.79 8.90 6.95 4.72 2.38 5.26 -24.86%
  QoQ % 91.62% -79.89% 28.06% 47.25% 98.32% -54.75% -
  Horiz. % 65.21% 34.03% 169.20% 132.13% 89.73% 45.25% 100.00%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 346.15% 0.00% 0.00% 100.00%
NAPS 0.3749 36.2470 0.3462 0.3275 0.3150 0.2500 0.2808 21.31%
  QoQ % -98.97% 10,369.96% 5.71% 3.97% 26.00% -10.97% -
  Horiz. % 133.51% 12,908.48% 123.29% 116.63% 112.18% 89.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.1200 3.4000 3.1600 2.9700 7.6000 8.0000 5.4300 -
P/RPS 1.87 4.24 0.97 1.19 2.34 4.87 1.04 48.03%
  QoQ % -55.90% 337.11% -18.49% -49.15% -51.95% 368.27% -
  Horiz. % 179.81% 407.69% 93.27% 114.42% 225.00% 468.27% 100.00%
P/EPS 22.72 47.35 8.91 10.68 20.12 42.11 12.99 45.32%
  QoQ % -52.02% 431.43% -16.57% -46.92% -52.22% 224.17% -
  Horiz. % 174.90% 364.51% 68.59% 82.22% 154.89% 324.17% 100.00%
EY 4.40 2.11 11.22 9.37 4.97 2.38 7.70 -31.21%
  QoQ % 108.53% -81.19% 19.74% 88.53% 108.82% -69.09% -
  Horiz. % 57.14% 27.40% 145.71% 121.69% 64.55% 30.91% 100.00%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 322.34% 0.00% 0.00% 100.00%
P/NAPS 2.08 0.02 2.29 2.27 3.02 4.00 2.43 -9.87%
  QoQ % 10,300.00% -99.13% 0.88% -24.83% -24.50% 64.61% -
  Horiz. % 85.60% 0.82% 94.24% 93.42% 124.28% 164.61% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 -
Price 2.7800 3.2300 3.1800 3.2100 3.4600 7.5200 6.8600 -
P/RPS 1.67 4.03 0.97 1.29 1.07 4.58 1.31 17.62%
  QoQ % -58.56% 315.46% -24.81% 20.56% -76.64% 249.62% -
  Horiz. % 127.48% 307.63% 74.05% 98.47% 81.68% 349.62% 100.00%
P/EPS 20.25 44.99 8.97 11.54 9.16 39.58 16.41 15.09%
  QoQ % -54.99% 401.56% -22.27% 25.98% -76.86% 141.19% -
  Horiz. % 123.40% 274.16% 54.66% 70.32% 55.82% 241.19% 100.00%
EY 4.94 2.22 11.15 8.67 10.92 2.53 6.09 -13.06%
  QoQ % 122.52% -80.09% 28.60% -20.60% 331.62% -58.46% -
  Horiz. % 81.12% 36.45% 183.09% 142.36% 179.31% 41.54% 100.00%
DY 0.00 0.00 0.00 2.80 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 373.33% 0.00% 0.00% 100.00%
P/NAPS 1.85 0.02 2.30 2.45 1.37 3.76 3.08 -28.88%
  QoQ % 9,150.00% -99.13% -6.12% 78.83% -63.56% 22.08% -
  Horiz. % 60.06% 0.65% 74.68% 79.55% 44.48% 122.08% 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
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers