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.
 


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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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