Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -54.88%    YoY -     116.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,046,887 794,898 519,263 262,769 842,135 609,222 399,134 89.86%
  QoQ % 31.70% 53.08% 97.61% -68.80% 38.23% 52.64% -
  Horiz. % 262.29% 199.16% 130.10% 65.83% 210.99% 152.64% 100.00%
PBT 140,651 113,148 75,039 38,779 85,828 55,834 35,038 151.94%
  QoQ % 24.31% 50.79% 93.50% -54.82% 53.72% 59.35% -
  Horiz. % 401.42% 322.93% 214.16% 110.68% 244.96% 159.35% 100.00%
Tax -26,887 -24,007 -14,430 -8,300 -18,494 -12,790 -7,280 138.36%
  QoQ % -12.00% -66.37% -73.86% 55.12% -44.60% -75.69% -
  Horiz. % 369.33% 329.77% 198.21% 114.01% 254.04% 175.69% 100.00%
NP 113,764 89,141 60,609 30,479 67,334 43,044 27,758 155.44%
  QoQ % 27.62% 47.08% 98.85% -54.73% 56.43% 55.07% -
  Horiz. % 409.84% 321.14% 218.35% 109.80% 242.58% 155.07% 100.00%
NP to SH 113,764 88,942 60,391 30,379 67,334 43,044 27,758 155.44%
  QoQ % 27.91% 47.28% 98.79% -54.88% 56.43% 55.07% -
  Horiz. % 409.84% 320.42% 217.56% 109.44% 242.58% 155.07% 100.00%
Tax Rate 19.12 % 21.22 % 19.23 % 21.40 % 21.55 % 22.91 % 20.78 % -5.38%
  QoQ % -9.90% 10.35% -10.14% -0.70% -5.94% 10.25% -
  Horiz. % 92.01% 102.12% 92.54% 102.98% 103.71% 110.25% 100.00%
Total Cost 933,123 705,757 458,654 232,290 774,801 566,178 371,376 84.51%
  QoQ % 32.22% 53.88% 97.45% -70.02% 36.85% 52.45% -
  Horiz. % 251.26% 190.04% 123.50% 62.55% 208.63% 152.45% 100.00%
Net Worth 442,787 418,813 402,819 319,778 359,164 334,197 329,606 21.68%
  QoQ % 5.72% 3.97% 25.97% -10.97% 7.47% 1.39% -
  Horiz. % 134.34% 127.06% 122.21% 97.02% 108.97% 101.39% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 28,773 - - 8,262 8,242 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.24% 0.00% -
  Horiz. % 0.00% 349.09% 0.00% 0.00% 100.24% 100.00% -
Div Payout % - % 32.35 % - % - % 12.27 % 19.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -35.93% 0.00% -
  Horiz. % 0.00% 168.93% 0.00% 0.00% 64.07% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 442,787 418,813 402,819 319,778 359,164 334,197 329,606 21.68%
  QoQ % 5.72% 3.97% 25.97% -10.97% 7.47% 1.39% -
  Horiz. % 134.34% 127.06% 122.21% 97.02% 108.97% 101.39% 100.00%
NOSH 320,860 319,705 159,849 159,889 161,060 160,671 161,571 57.79%
  QoQ % 0.36% 100.00% -0.03% -0.73% 0.24% -0.56% -
  Horiz. % 198.59% 197.87% 98.93% 98.96% 99.68% 99.44% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.87 % 11.21 % 11.67 % 11.60 % 8.00 % 7.07 % 6.95 % 34.63%
  QoQ % -3.03% -3.94% 0.60% 45.00% 13.15% 1.73% -
  Horiz. % 156.40% 161.29% 167.91% 166.91% 115.11% 101.73% 100.00%
ROE 25.69 % 21.24 % 14.99 % 9.50 % 18.75 % 12.88 % 8.42 % 109.94%
  QoQ % 20.95% 41.69% 57.79% -49.33% 45.57% 52.97% -
  Horiz. % 305.11% 252.26% 178.03% 112.83% 222.68% 152.97% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 326.27 248.63 324.85 164.34 522.87 379.17 247.03 20.32%
  QoQ % 31.23% -23.46% 97.67% -68.57% 37.90% 53.49% -
  Horiz. % 132.08% 100.65% 131.50% 66.53% 211.66% 153.49% 100.00%
EPS 35.46 27.82 37.78 9.50 20.85 26.79 17.18 61.90%
  QoQ % 27.46% -26.36% 297.68% -54.44% -22.17% 55.94% -
  Horiz. % 206.40% 161.93% 219.91% 55.30% 121.36% 155.94% 100.00%
DPS 0.00 9.00 0.00 0.00 5.13 5.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 175.44% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.3800 1.3100 2.5200 2.0000 2.2300 2.0800 2.0400 -22.88%
  QoQ % 5.34% -48.02% 26.00% -10.31% 7.21% 1.96% -
  Horiz. % 67.65% 64.22% 123.53% 98.04% 109.31% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.86 62.15 40.60 20.55 65.85 47.64 31.21 89.86%
  QoQ % 31.71% 53.08% 97.57% -68.79% 38.22% 52.64% -
  Horiz. % 262.29% 199.13% 130.09% 65.84% 210.99% 152.64% 100.00%
EPS 8.90 6.95 4.72 2.38 5.26 3.37 2.17 155.57%
  QoQ % 28.06% 47.25% 98.32% -54.75% 56.08% 55.30% -
  Horiz. % 410.14% 320.28% 217.51% 109.68% 242.40% 155.30% 100.00%
DPS 0.00 2.25 0.00 0.00 0.65 0.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.56% 0.00% -
  Horiz. % 0.00% 351.56% 0.00% 0.00% 101.56% 100.00% -
NAPS 0.3462 0.3275 0.3150 0.2500 0.2808 0.2613 0.2577 21.69%
  QoQ % 5.71% 3.97% 26.00% -10.97% 7.46% 1.40% -
  Horiz. % 134.34% 127.09% 122.24% 97.01% 108.96% 101.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.1600 2.9700 7.6000 8.0000 5.4300 4.3300 3.7200 -
P/RPS 0.97 1.19 2.34 4.87 1.04 1.14 1.51 -25.49%
  QoQ % -18.49% -49.15% -51.95% 368.27% -8.77% -24.50% -
  Horiz. % 64.24% 78.81% 154.97% 322.52% 68.87% 75.50% 100.00%
P/EPS 8.91 10.68 20.12 42.11 12.99 16.16 21.65 -44.58%
  QoQ % -16.57% -46.92% -52.22% 224.17% -19.62% -25.36% -
  Horiz. % 41.15% 49.33% 92.93% 194.50% 60.00% 74.64% 100.00%
EY 11.22 9.37 4.97 2.38 7.70 6.19 4.62 80.38%
  QoQ % 19.74% 88.53% 108.82% -69.09% 24.39% 33.98% -
  Horiz. % 242.86% 202.81% 107.58% 51.52% 166.67% 133.98% 100.00%
DY 0.00 3.03 0.00 0.00 0.94 1.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -20.34% 0.00% -
  Horiz. % 0.00% 256.78% 0.00% 0.00% 79.66% 100.00% -
P/NAPS 2.29 2.27 3.02 4.00 2.43 2.08 1.82 16.50%
  QoQ % 0.88% -24.83% -24.50% 64.61% 16.83% 14.29% -
  Horiz. % 125.82% 124.73% 165.93% 219.78% 133.52% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 -
Price 3.1800 3.2100 3.4600 7.5200 6.8600 5.0000 3.8600 -
P/RPS 0.97 1.29 1.07 4.58 1.31 1.32 1.56 -27.09%
  QoQ % -24.81% 20.56% -76.64% 249.62% -0.76% -15.38% -
  Horiz. % 62.18% 82.69% 68.59% 293.59% 83.97% 84.62% 100.00%
P/EPS 8.97 11.54 9.16 39.58 16.41 18.66 22.47 -45.69%
  QoQ % -22.27% 25.98% -76.86% 141.19% -12.06% -16.96% -
  Horiz. % 39.92% 51.36% 40.77% 176.15% 73.03% 83.04% 100.00%
EY 11.15 8.67 10.92 2.53 6.09 5.36 4.45 84.17%
  QoQ % 28.60% -20.60% 331.62% -58.46% 13.62% 20.45% -
  Horiz. % 250.56% 194.83% 245.39% 56.85% 136.85% 120.45% 100.00%
DY 0.00 2.80 0.00 0.00 0.75 1.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -27.18% 0.00% -
  Horiz. % 0.00% 271.84% 0.00% 0.00% 72.82% 100.00% -
P/NAPS 2.30 2.45 1.37 3.76 3.08 2.40 1.89 13.94%
  QoQ % -6.12% 78.83% -63.56% 22.08% 28.33% 26.98% -
  Horiz. % 121.69% 129.63% 72.49% 198.94% 162.96% 126.98% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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