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 - 1,278,888
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 85.22 63.38 41.60 20.05 81.86 62.15 40.60 63.72%
  QoQ % 34.46% 52.36% 107.48% -75.51% 31.71% 53.08% -
  Horiz. % 209.90% 156.11% 102.46% 49.38% 201.63% 153.08% 100.00%
EPS 7.01 5.28 3.43 1.79 8.90 6.95 4.72 30.08%
  QoQ % 32.77% 53.94% 91.62% -79.89% 28.06% 47.25% -
  Horiz. % 148.52% 111.86% 72.67% 37.92% 188.56% 147.25% 100.00%
DPS 2.80 0.01 0.00 0.00 0.00 2.25 0.00 -
  QoQ % 27,900.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.44% 0.44% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4273 0.3750 0.3749 36.2470 0.3462 0.3275 0.3150 22.47%
  QoQ % 13.95% 0.03% -98.97% 10,369.96% 5.71% 3.97% -
  Horiz. % 135.65% 119.05% 119.02% 11,506.98% 109.90% 103.97% 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
 
 

152  463  396  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.45+0.02 
 VELESTO 0.1650.00 
 ARMADA 0.1650.00 
 SAPNRG 0.095+0.005 
 ALAM 0.0750.00 
 KNM 0.145+0.005 
 PERDANA 0.17-0.005 
 SERBADK-WA 0.235-0.015 
 DAYANG 1.31-0.04 
 AIRASIA 0.825+0.02 

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