Highlights

[KOSSAN] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -79.82%    YoY -     -24.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,089,969 810,587 532,056 256,446 1,046,887 794,898 519,263 63.72%
  QoQ % 34.47% 52.35% 107.47% -75.50% 31.70% 53.08% -
  Horiz. % 209.91% 156.10% 102.46% 49.39% 201.61% 153.08% 100.00%
PBT 112,920 85,676 54,552 27,904 140,651 113,148 75,039 31.22%
  QoQ % 31.80% 57.05% 95.50% -80.16% 24.31% 50.79% -
  Horiz. % 150.48% 114.18% 72.70% 37.19% 187.44% 150.79% 100.00%
Tax -21,839 -16,992 -9,875 -4,525 -26,887 -24,007 -14,430 31.72%
  QoQ % -28.53% -72.07% -118.23% 83.17% -12.00% -66.37% -
  Horiz. % 151.34% 117.75% 68.43% 31.36% 186.33% 166.37% 100.00%
NP 91,081 68,684 44,677 23,379 113,764 89,141 60,609 31.10%
  QoQ % 32.61% 53.73% 91.10% -79.45% 27.62% 47.08% -
  Horiz. % 150.28% 113.32% 73.71% 38.57% 187.70% 147.08% 100.00%
NP to SH 89,684 67,536 43,892 22,955 113,764 88,942 60,391 30.07%
  QoQ % 32.79% 53.87% 91.21% -79.82% 27.91% 47.28% -
  Horiz. % 148.51% 111.83% 72.68% 38.01% 188.38% 147.28% 100.00%
Tax Rate 19.34 % 19.83 % 18.10 % 16.22 % 19.12 % 21.22 % 19.23 % 0.38%
  QoQ % -2.47% 9.56% 11.59% -15.17% -9.90% 10.35% -
  Horiz. % 100.57% 103.12% 94.12% 84.35% 99.43% 110.35% 100.00%
Total Cost 998,888 741,903 487,379 233,067 933,123 705,757 458,654 67.78%
  QoQ % 34.64% 52.22% 109.12% -75.02% 32.22% 53.88% -
  Horiz. % 217.79% 161.76% 106.26% 50.82% 203.45% 153.88% 100.00%
Net Worth 546,511 479,659 479,519 46,357,591 442,787 418,813 402,819 22.49%
  QoQ % 13.94% 0.03% -98.97% 10,369.49% 5.72% 3.97% -
  Horiz. % 135.67% 119.08% 119.04% 11,508.27% 109.92% 103.97% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 35,783 95 - - - 28,773 - -
  QoQ % 37,201.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.36% 0.33% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 39.90 % 0.14 % - % - % - % 32.35 % - % -
  QoQ % 28,400.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.34% 0.43% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 546,511 479,659 479,519 46,357,591 442,787 418,813 402,819 22.49%
  QoQ % 13.94% 0.03% -98.97% 10,369.49% 5.72% 3.97% -
  Horiz. % 135.67% 119.08% 119.04% 11,508.27% 109.92% 103.97% 100.00%
NOSH 325,304 319,772 319,679 319,707 320,860 319,705 159,849 60.38%
  QoQ % 1.73% 0.03% -0.01% -0.36% 0.36% 100.00% -
  Horiz. % 203.51% 200.05% 199.99% 200.01% 200.73% 200.00% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.36 % 8.47 % 8.40 % 9.12 % 10.87 % 11.21 % 11.67 % -19.89%
  QoQ % -1.30% 0.83% -7.89% -16.10% -3.03% -3.94% -
  Horiz. % 71.64% 72.58% 71.98% 78.15% 93.14% 96.06% 100.00%
ROE 16.41 % 14.08 % 9.15 % 0.05 % 25.69 % 21.24 % 14.99 % 6.20%
  QoQ % 16.55% 53.88% 18,200.00% -99.81% 20.95% 41.69% -
  Horiz. % 109.47% 93.93% 61.04% 0.33% 171.38% 141.69% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 335.06 253.49 166.43 80.21 326.27 248.63 324.85 2.08%
  QoQ % 32.18% 52.31% 107.49% -75.42% 31.23% -23.46% -
  Horiz. % 103.14% 78.03% 51.23% 24.69% 100.44% 76.54% 100.00%
EPS 28.05 21.12 13.73 7.18 35.46 27.82 37.78 -17.96%
  QoQ % 32.81% 53.82% 91.23% -79.75% 27.46% -26.36% -
  Horiz. % 74.25% 55.90% 36.34% 19.00% 93.86% 73.64% 100.00%
DPS 11.00 0.03 0.00 0.00 0.00 9.00 0.00 -
  QoQ % 36,566.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 0.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6800 1.5000 1.5000 145.0000 1.3800 1.3100 2.5200 -23.63%
  QoQ % 12.00% 0.00% -98.97% 10,407.25% 5.34% -48.02% -
  Horiz. % 66.67% 59.52% 59.52% 5,753.97% 54.76% 51.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.61 31.69 20.80 10.03 40.93 31.08 20.30 63.72%
  QoQ % 34.46% 52.36% 107.38% -75.49% 31.69% 53.10% -
  Horiz. % 209.90% 156.11% 102.46% 49.41% 201.63% 153.10% 100.00%
EPS 3.51 2.64 1.72 0.90 4.45 3.48 2.36 30.20%
  QoQ % 32.95% 53.49% 91.11% -79.78% 27.87% 47.46% -
  Horiz. % 148.73% 111.86% 72.88% 38.14% 188.56% 147.46% 100.00%
DPS 1.40 0.00 0.00 0.00 0.00 1.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2137 0.1875 0.1875 18.1235 0.1731 0.1637 0.1575 22.49%
  QoQ % 13.97% 0.00% -98.97% 10,369.96% 5.74% 3.94% -
  Horiz. % 135.68% 119.05% 119.05% 11,506.98% 109.90% 103.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.2500 2.7200 3.1200 3.4000 3.1600 2.9700 7.6000 -
P/RPS 0.97 1.07 1.87 4.24 0.97 1.19 2.34 -44.32%
  QoQ % -9.35% -42.78% -55.90% 337.11% -18.49% -49.15% -
  Horiz. % 41.45% 45.73% 79.91% 181.20% 41.45% 50.85% 100.00%
P/EPS 11.79 12.88 22.72 47.35 8.91 10.68 20.12 -29.91%
  QoQ % -8.46% -43.31% -52.02% 431.43% -16.57% -46.92% -
  Horiz. % 58.60% 64.02% 112.92% 235.34% 44.28% 53.08% 100.00%
EY 8.48 7.76 4.40 2.11 11.22 9.37 4.97 42.65%
  QoQ % 9.28% 76.36% 108.53% -81.19% 19.74% 88.53% -
  Horiz. % 170.62% 156.14% 88.53% 42.45% 225.75% 188.53% 100.00%
DY 3.38 0.01 0.00 0.00 0.00 3.03 0.00 -
  QoQ % 33,700.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.55% 0.33% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.93 1.81 2.08 0.02 2.29 2.27 3.02 -25.75%
  QoQ % 6.63% -12.98% 10,300.00% -99.13% 0.88% -24.83% -
  Horiz. % 63.91% 59.93% 68.87% 0.66% 75.83% 75.17% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 17/11/11 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 -
Price 3.2800 3.0700 2.7800 3.2300 3.1800 3.2100 3.4600 -
P/RPS 0.98 1.21 1.67 4.03 0.97 1.29 1.07 -5.67%
  QoQ % -19.01% -27.54% -58.56% 315.46% -24.81% 20.56% -
  Horiz. % 91.59% 113.08% 156.07% 376.64% 90.65% 120.56% 100.00%
P/EPS 11.90 14.54 20.25 44.99 8.97 11.54 9.16 19.00%
  QoQ % -18.16% -28.20% -54.99% 401.56% -22.27% 25.98% -
  Horiz. % 129.91% 158.73% 221.07% 491.16% 97.93% 125.98% 100.00%
EY 8.41 6.88 4.94 2.22 11.15 8.67 10.92 -15.94%
  QoQ % 22.24% 39.27% 122.52% -80.09% 28.60% -20.60% -
  Horiz. % 77.01% 63.00% 45.24% 20.33% 102.11% 79.40% 100.00%
DY 3.35 0.01 0.00 0.00 0.00 2.80 0.00 -
  QoQ % 33,400.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.64% 0.36% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.95 2.05 1.85 0.02 2.30 2.45 1.37 26.45%
  QoQ % -4.88% 10.81% 9,150.00% -99.13% -6.12% 78.83% -
  Horiz. % 142.34% 149.64% 135.04% 1.46% 167.88% 178.83% 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
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS