Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     32.79%    YoY -     -21.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 916,917 594,187 289,434 1,089,969 810,587 532,056 256,446 133.28%
  QoQ % 54.31% 105.29% -73.45% 34.47% 52.35% 107.47% -
  Horiz. % 357.55% 231.70% 112.86% 425.03% 316.08% 207.47% 100.00%
PBT 99,743 59,730 28,633 112,920 85,676 54,552 27,904 133.24%
  QoQ % 66.99% 108.61% -74.64% 31.80% 57.05% 95.50% -
  Horiz. % 357.45% 214.06% 102.61% 404.67% 307.04% 195.50% 100.00%
Tax -23,197 -13,213 -6,175 -21,839 -16,992 -9,875 -4,525 196.43%
  QoQ % -75.56% -113.98% 71.72% -28.53% -72.07% -118.23% -
  Horiz. % 512.64% 292.00% 136.46% 482.63% 375.51% 218.23% 100.00%
NP 76,546 46,517 22,458 91,081 68,684 44,677 23,379 120.02%
  QoQ % 64.55% 107.13% -75.34% 32.61% 53.73% 91.10% -
  Horiz. % 327.41% 198.97% 96.06% 389.58% 293.79% 191.10% 100.00%
NP to SH 74,795 45,575 21,954 89,684 67,536 43,892 22,955 119.31%
  QoQ % 64.11% 107.59% -75.52% 32.79% 53.87% 91.21% -
  Horiz. % 325.83% 198.54% 95.64% 390.69% 294.21% 191.21% 100.00%
Tax Rate 23.26 % 22.12 % 21.57 % 19.34 % 19.83 % 18.10 % 16.22 % 27.08%
  QoQ % 5.15% 2.55% 11.53% -2.47% 9.56% 11.59% -
  Horiz. % 143.40% 136.37% 132.98% 119.24% 122.26% 111.59% 100.00%
Total Cost 840,371 547,670 266,976 998,888 741,903 487,379 233,067 134.59%
  QoQ % 53.44% 105.14% -73.27% 34.64% 52.22% 109.12% -
  Horiz. % 360.57% 234.98% 114.55% 428.58% 318.32% 209.12% 100.00%
Net Worth 553,208 537,305 51,449,695 546,511 479,659 479,519 46,357,591 -94.74%
  QoQ % 2.96% -98.96% 9,314.20% 13.94% 0.03% -98.97% -
  Horiz. % 1.19% 1.16% 110.98% 1.18% 1.03% 1.03% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 159 - - 35,783 95 - - -
  QoQ % 0.00% 0.00% 0.00% 37,201.27% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 0.00% 37,301.27% 100.00% - -
Div Payout % 0.21 % - % - % 39.90 % 0.14 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 28,400.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 28,500.00% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 553,208 537,305 51,449,695 546,511 479,659 479,519 46,357,591 -94.74%
  QoQ % 2.96% -98.96% 9,314.20% 13.94% 0.03% -98.97% -
  Horiz. % 1.19% 1.16% 110.98% 1.18% 1.03% 1.03% 100.00%
NOSH 319,773 319,824 319,563 325,304 319,772 319,679 319,707 0.01%
  QoQ % -0.02% 0.08% -1.76% 1.73% 0.03% -0.01% -
  Horiz. % 100.02% 100.04% 99.95% 101.75% 100.02% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.35 % 7.83 % 7.76 % 8.36 % 8.47 % 8.40 % 9.12 % -5.70%
  QoQ % 6.64% 0.90% -7.18% -1.30% 0.83% -7.89% -
  Horiz. % 91.56% 85.86% 85.09% 91.67% 92.87% 92.11% 100.00%
ROE 13.52 % 8.48 % 0.04 % 16.41 % 14.08 % 9.15 % 0.05 % 4,039.12%
  QoQ % 59.43% 21,100.00% -99.76% 16.55% 53.88% 18,200.00% -
  Horiz. % 27,040.00% 16,960.00% 80.00% 32,820.00% 28,160.00% 18,300.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 286.74 185.79 90.57 335.06 253.49 166.43 80.21 133.26%
  QoQ % 54.34% 105.13% -72.97% 32.18% 52.31% 107.49% -
  Horiz. % 357.49% 231.63% 112.92% 417.73% 316.03% 207.49% 100.00%
EPS 23.39 14.25 6.87 28.05 21.12 13.73 7.18 119.28%
  QoQ % 64.14% 107.42% -75.51% 32.81% 53.82% 91.23% -
  Horiz. % 325.77% 198.47% 95.68% 390.67% 294.15% 191.23% 100.00%
DPS 0.05 0.00 0.00 11.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 36,566.67% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 0.00% 36,666.67% 100.00% - -
NAPS 1.7300 1.6800 161.0000 1.6800 1.5000 1.5000 145.0000 -94.74%
  QoQ % 2.98% -98.96% 9,483.33% 12.00% 0.00% -98.97% -
  Horiz. % 1.19% 1.16% 111.03% 1.16% 1.03% 1.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 71.69 46.46 22.63 85.22 63.38 41.60 20.05 133.29%
  QoQ % 54.30% 105.30% -73.45% 34.46% 52.36% 107.48% -
  Horiz. % 357.56% 231.72% 112.87% 425.04% 316.11% 207.48% 100.00%
EPS 5.85 3.56 1.72 7.01 5.28 3.43 1.79 119.75%
  QoQ % 64.33% 106.98% -75.46% 32.77% 53.94% 91.62% -
  Horiz. % 326.82% 198.88% 96.09% 391.62% 294.97% 191.62% 100.00%
DPS 0.01 0.00 0.00 2.80 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 27,900.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 28,000.00% 100.00% - -
NAPS 0.4326 0.4201 40.2285 0.4273 0.3750 0.3749 36.2470 -94.74%
  QoQ % 2.98% -98.96% 9,314.58% 13.95% 0.03% -98.97% -
  Horiz. % 1.19% 1.16% 110.98% 1.18% 1.03% 1.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.0400 3.2200 3.3500 3.2500 2.7200 3.1200 3.4000 -
P/RPS 1.06 1.73 3.70 0.97 1.07 1.87 4.24 -60.21%
  QoQ % -38.73% -53.24% 281.44% -9.35% -42.78% -55.90% -
  Horiz. % 25.00% 40.80% 87.26% 22.88% 25.24% 44.10% 100.00%
P/EPS 13.00 22.60 48.76 11.79 12.88 22.72 47.35 -57.66%
  QoQ % -42.48% -53.65% 313.57% -8.46% -43.31% -52.02% -
  Horiz. % 27.46% 47.73% 102.98% 24.90% 27.20% 47.98% 100.00%
EY 7.69 4.43 2.05 8.48 7.76 4.40 2.11 136.27%
  QoQ % 73.59% 116.10% -75.83% 9.28% 76.36% 108.53% -
  Horiz. % 364.46% 209.95% 97.16% 401.90% 367.77% 208.53% 100.00%
DY 0.02 0.00 0.00 3.38 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 33,700.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 33,800.00% 100.00% - -
P/NAPS 1.76 1.92 0.02 1.93 1.81 2.08 0.02 1,862.37%
  QoQ % -8.33% 9,500.00% -98.96% 6.63% -12.98% 10,300.00% -
  Horiz. % 8,800.00% 9,600.00% 100.00% 9,650.00% 9,050.00% 10,400.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 24/05/12 24/02/12 17/11/11 24/08/11 19/05/11 -
Price 3.1900 3.2900 3.1200 3.2800 3.0700 2.7800 3.2300 -
P/RPS 1.11 1.77 3.44 0.98 1.21 1.67 4.03 -57.57%
  QoQ % -37.29% -48.55% 251.02% -19.01% -27.54% -58.56% -
  Horiz. % 27.54% 43.92% 85.36% 24.32% 30.02% 41.44% 100.00%
P/EPS 13.64 23.09 45.41 11.90 14.54 20.25 44.99 -54.77%
  QoQ % -40.93% -49.15% 281.60% -18.16% -28.20% -54.99% -
  Horiz. % 30.32% 51.32% 100.93% 26.45% 32.32% 45.01% 100.00%
EY 7.33 4.33 2.20 8.41 6.88 4.94 2.22 121.25%
  QoQ % 69.28% 96.82% -73.84% 22.24% 39.27% 122.52% -
  Horiz. % 330.18% 195.05% 99.10% 378.83% 309.91% 222.52% 100.00%
DY 0.02 0.00 0.00 3.35 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 33,400.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 33,500.00% 100.00% - -
P/NAPS 1.84 1.96 0.02 1.95 2.05 1.85 0.02 1,921.23%
  QoQ % -6.12% 9,700.00% -98.97% -4.88% 10.81% 9,150.00% -
  Horiz. % 9,200.00% 9,800.00% 100.00% 9,750.00% 10,250.00% 9,250.00% 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.
 


 

326  279  525  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.40+0.025 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers