Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     27.91%    YoY -     68.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 810,587 532,056 256,446 1,046,887 794,898 519,263 262,769 111.76%
  QoQ % 52.35% 107.47% -75.50% 31.70% 53.08% 97.61% -
  Horiz. % 308.48% 202.48% 97.59% 398.41% 302.51% 197.61% 100.00%
PBT 85,676 54,552 27,904 140,651 113,148 75,039 38,779 69.55%
  QoQ % 57.05% 95.50% -80.16% 24.31% 50.79% 93.50% -
  Horiz. % 220.93% 140.67% 71.96% 362.70% 291.78% 193.50% 100.00%
Tax -16,992 -9,875 -4,525 -26,887 -24,007 -14,430 -8,300 61.16%
  QoQ % -72.07% -118.23% 83.17% -12.00% -66.37% -73.86% -
  Horiz. % 204.72% 118.98% 54.52% 323.94% 289.24% 173.86% 100.00%
NP 68,684 44,677 23,379 113,764 89,141 60,609 30,479 71.80%
  QoQ % 53.73% 91.10% -79.45% 27.62% 47.08% 98.85% -
  Horiz. % 225.35% 146.58% 76.71% 373.25% 292.47% 198.85% 100.00%
NP to SH 67,536 43,892 22,955 113,764 88,942 60,391 30,379 70.25%
  QoQ % 53.87% 91.21% -79.82% 27.91% 47.28% 98.79% -
  Horiz. % 222.31% 144.48% 75.56% 374.48% 292.77% 198.79% 100.00%
Tax Rate 19.83 % 18.10 % 16.22 % 19.12 % 21.22 % 19.23 % 21.40 % -4.95%
  QoQ % 9.56% 11.59% -15.17% -9.90% 10.35% -10.14% -
  Horiz. % 92.66% 84.58% 75.79% 89.35% 99.16% 89.86% 100.00%
Total Cost 741,903 487,379 233,067 933,123 705,757 458,654 232,290 116.72%
  QoQ % 52.22% 109.12% -75.02% 32.22% 53.88% 97.45% -
  Horiz. % 319.39% 209.81% 100.33% 401.71% 303.83% 197.45% 100.00%
Net Worth 479,659 479,519 46,357,591 442,787 418,813 402,819 319,778 31.00%
  QoQ % 0.03% -98.97% 10,369.49% 5.72% 3.97% 25.97% -
  Horiz. % 150.00% 149.95% 14,496.76% 138.47% 130.97% 125.97% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 95 - - - 28,773 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.33% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 0.14 % - % - % - % 32.35 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.43% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 479,659 479,519 46,357,591 442,787 418,813 402,819 319,778 31.00%
  QoQ % 0.03% -98.97% 10,369.49% 5.72% 3.97% 25.97% -
  Horiz. % 150.00% 149.95% 14,496.76% 138.47% 130.97% 125.97% 100.00%
NOSH 319,772 319,679 319,707 320,860 319,705 159,849 159,889 58.67%
  QoQ % 0.03% -0.01% -0.36% 0.36% 100.00% -0.03% -
  Horiz. % 200.00% 199.94% 199.96% 200.68% 199.95% 99.97% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.47 % 8.40 % 9.12 % 10.87 % 11.21 % 11.67 % 11.60 % -18.90%
  QoQ % 0.83% -7.89% -16.10% -3.03% -3.94% 0.60% -
  Horiz. % 73.02% 72.41% 78.62% 93.71% 96.64% 100.60% 100.00%
ROE 14.08 % 9.15 % 0.05 % 25.69 % 21.24 % 14.99 % 9.50 % 29.96%
  QoQ % 53.88% 18,200.00% -99.81% 20.95% 41.69% 57.79% -
  Horiz. % 148.21% 96.32% 0.53% 270.42% 223.58% 157.79% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 253.49 166.43 80.21 326.27 248.63 324.85 164.34 33.46%
  QoQ % 52.31% 107.49% -75.42% 31.23% -23.46% 97.67% -
  Horiz. % 154.25% 101.27% 48.81% 198.53% 151.29% 197.67% 100.00%
EPS 21.12 13.73 7.18 35.46 27.82 37.78 9.50 70.26%
  QoQ % 53.82% 91.23% -79.75% 27.46% -26.36% 297.68% -
  Horiz. % 222.32% 144.53% 75.58% 373.26% 292.84% 397.68% 100.00%
DPS 0.03 0.00 0.00 0.00 9.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5000 1.5000 145.0000 1.3800 1.3100 2.5200 2.0000 -17.44%
  QoQ % 0.00% -98.97% 10,407.25% 5.34% -48.02% 26.00% -
  Horiz. % 75.00% 75.00% 7,250.00% 69.00% 65.50% 126.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.69 20.80 10.03 40.93 31.08 20.30 10.27 111.81%
  QoQ % 52.36% 107.38% -75.49% 31.69% 53.10% 97.66% -
  Horiz. % 308.57% 202.53% 97.66% 398.54% 302.63% 197.66% 100.00%
EPS 2.64 1.72 0.90 4.45 3.48 2.36 1.19 70.02%
  QoQ % 53.49% 91.11% -79.78% 27.87% 47.46% 98.32% -
  Horiz. % 221.85% 144.54% 75.63% 373.95% 292.44% 198.32% 100.00%
DPS 0.00 0.00 0.00 0.00 1.12 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1875 0.1875 18.1235 0.1731 0.1637 0.1575 0.1250 31.00%
  QoQ % 0.00% -98.97% 10,369.96% 5.74% 3.94% 26.00% -
  Horiz. % 150.00% 150.00% 14,498.80% 138.48% 130.96% 126.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.7200 3.1200 3.4000 3.1600 2.9700 7.6000 8.0000 -
P/RPS 1.07 1.87 4.24 0.97 1.19 2.34 4.87 -63.56%
  QoQ % -42.78% -55.90% 337.11% -18.49% -49.15% -51.95% -
  Horiz. % 21.97% 38.40% 87.06% 19.92% 24.44% 48.05% 100.00%
P/EPS 12.88 22.72 47.35 8.91 10.68 20.12 42.11 -54.57%
  QoQ % -43.31% -52.02% 431.43% -16.57% -46.92% -52.22% -
  Horiz. % 30.59% 53.95% 112.44% 21.16% 25.36% 47.78% 100.00%
EY 7.76 4.40 2.11 11.22 9.37 4.97 2.38 119.72%
  QoQ % 76.36% 108.53% -81.19% 19.74% 88.53% 108.82% -
  Horiz. % 326.05% 184.87% 88.66% 471.43% 393.70% 208.82% 100.00%
DY 0.01 0.00 0.00 0.00 3.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.33% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.81 2.08 0.02 2.29 2.27 3.02 4.00 -41.03%
  QoQ % -12.98% 10,300.00% -99.13% 0.88% -24.83% -24.50% -
  Horiz. % 45.25% 52.00% 0.50% 57.25% 56.75% 75.50% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 -
Price 3.0700 2.7800 3.2300 3.1800 3.2100 3.4600 7.5200 -
P/RPS 1.21 1.67 4.03 0.97 1.29 1.07 4.58 -58.79%
  QoQ % -27.54% -58.56% 315.46% -24.81% 20.56% -76.64% -
  Horiz. % 26.42% 36.46% 87.99% 21.18% 28.17% 23.36% 100.00%
P/EPS 14.54 20.25 44.99 8.97 11.54 9.16 39.58 -48.68%
  QoQ % -28.20% -54.99% 401.56% -22.27% 25.98% -76.86% -
  Horiz. % 36.74% 51.16% 113.67% 22.66% 29.16% 23.14% 100.00%
EY 6.88 4.94 2.22 11.15 8.67 10.92 2.53 94.71%
  QoQ % 39.27% 122.52% -80.09% 28.60% -20.60% 331.62% -
  Horiz. % 271.94% 195.26% 87.75% 440.71% 342.69% 431.62% 100.00%
DY 0.01 0.00 0.00 0.00 2.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.36% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.05 1.85 0.02 2.30 2.45 1.37 3.76 -33.24%
  QoQ % 10.81% 9,150.00% -99.13% -6.12% 78.83% -63.56% -
  Horiz. % 54.52% 49.20% 0.53% 61.17% 65.16% 36.44% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

588  259  522  917 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.03 
 KANGER 0.02-0.01 
 AIRASIA-LR 0.01-0.01 
 BCMALL 0.025-0.01 
 KANGER-WB 0.005-0.005 
 GOCEAN 0.030.00 
 XOX 0.030.00 
 HSI-CI9 0.375+0.085 
 KNM 0.14-0.01 
 IMPIANA 0.095+0.005 
PARTNERS & BROKERS