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 - 2,557,872
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 35.85 23.23 11.32 42.61 31.69 20.80 10.03 133.23%
  QoQ % 54.33% 105.21% -73.43% 34.46% 52.36% 107.38% -
  Horiz. % 357.43% 231.61% 112.86% 424.83% 315.95% 207.38% 100.00%
EPS 2.92 1.78 0.86 3.51 2.64 1.72 0.90 118.69%
  QoQ % 64.04% 106.98% -75.50% 32.95% 53.49% 91.11% -
  Horiz. % 324.44% 197.78% 95.56% 390.00% 293.33% 191.11% 100.00%
DPS 0.01 0.00 0.00 1.40 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.71% 0.00% 0.00% 100.00% - - -
NAPS 0.2163 0.2101 20.1143 0.2137 0.1875 0.1875 18.1235 -94.74%
  QoQ % 2.95% -98.96% 9,312.40% 13.97% 0.00% -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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
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