Highlights

[KOSSAN] QoQ Quarter Result on 2011-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -8.79%    YoY -     -30.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 289,434 281,530 278,531 275,610 256,446 252,973 275,635 3.31%
  QoQ % 2.81% 1.08% 1.06% 7.47% 1.37% -8.22% -
  Horiz. % 105.01% 102.14% 101.05% 99.99% 93.04% 91.78% 100.00%
PBT 28,633 30,455 31,123 26,648 27,904 34,913 38,108 -17.34%
  QoQ % -5.98% -2.15% 16.79% -4.50% -20.08% -8.38% -
  Horiz. % 75.14% 79.92% 81.67% 69.93% 73.22% 91.62% 100.00%
Tax -6,175 -6,167 -7,117 -5,350 -4,525 -5,463 -9,577 -25.35%
  QoQ % -0.13% 13.35% -33.03% -18.23% 17.17% 42.96% -
  Horiz. % 64.48% 64.39% 74.31% 55.86% 47.25% 57.04% 100.00%
NP 22,458 24,288 24,006 21,298 23,379 29,450 28,531 -14.74%
  QoQ % -7.53% 1.17% 12.71% -8.90% -20.61% 3.22% -
  Horiz. % 78.71% 85.13% 84.14% 74.65% 81.94% 103.22% 100.00%
NP to SH 21,954 24,288 23,643 20,938 22,955 29,450 28,551 -16.05%
  QoQ % -9.61% 2.73% 12.92% -8.79% -22.05% 3.15% -
  Horiz. % 76.89% 85.07% 82.81% 73.34% 80.40% 103.15% 100.00%
Tax Rate 21.57 % 20.25 % 22.87 % 20.08 % 16.22 % 15.65 % 25.13 % -9.67%
  QoQ % 6.52% -11.46% 13.89% 23.80% 3.64% -37.72% -
  Horiz. % 85.83% 80.58% 91.01% 79.90% 64.54% 62.28% 100.00%
Total Cost 266,976 257,242 254,525 254,312 233,067 223,523 247,104 5.29%
  QoQ % 3.78% 1.07% 0.08% 9.12% 4.27% -9.54% -
  Horiz. % 108.04% 104.10% 103.00% 102.92% 94.32% 90.46% 100.00%
Net Worth 51,449,695 488,364 479,898 479,496 46,357,591 449,128 418,833 2,363.90%
  QoQ % 10,435.10% 1.76% 0.08% -98.97% 10,221.68% 7.23% -
  Horiz. % 12,284.05% 116.60% 114.58% 114.48% 11,068.27% 107.23% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 95 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.41 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 51,449,695 488,364 479,898 479,496 46,357,591 449,128 418,833 2,363.90%
  QoQ % 10,435.10% 1.76% 0.08% -98.97% 10,221.68% 7.23% -
  Horiz. % 12,284.05% 116.60% 114.58% 114.48% 11,068.27% 107.23% 100.00%
NOSH 319,563 325,576 319,932 319,664 319,707 320,806 319,720 -0.03%
  QoQ % -1.85% 1.76% 0.08% -0.01% -0.34% 0.34% -
  Horiz. % 99.95% 101.83% 100.07% 99.98% 100.00% 100.34% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.76 % 8.63 % 8.62 % 7.73 % 9.12 % 11.64 % 10.35 % -17.46%
  QoQ % -10.08% 0.12% 11.51% -15.24% -21.65% 12.46% -
  Horiz. % 74.98% 83.38% 83.29% 74.69% 88.12% 112.46% 100.00%
ROE 0.04 % 4.97 % 4.93 % 4.37 % 0.05 % 6.56 % 6.82 % -96.74%
  QoQ % -99.20% 0.81% 12.81% 8,640.00% -99.24% -3.81% -
  Horiz. % 0.59% 72.87% 72.29% 64.08% 0.73% 96.19% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 90.57 86.47 87.06 86.22 80.21 78.86 86.21 3.34%
  QoQ % 4.74% -0.68% 0.97% 7.49% 1.71% -8.53% -
  Horiz. % 105.06% 100.30% 100.99% 100.01% 93.04% 91.47% 100.00%
EPS 6.87 7.46 7.39 6.55 7.18 9.18 8.93 -16.03%
  QoQ % -7.91% 0.95% 12.82% -8.77% -21.79% 2.80% -
  Horiz. % 76.93% 83.54% 82.75% 73.35% 80.40% 102.80% 100.00%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 161.0000 1.5000 1.5000 1.5000 145.0000 1.4000 1.3100 2,364.71%
  QoQ % 10,633.33% 0.00% 0.00% -98.97% 10,257.14% 6.87% -
  Horiz. % 12,290.08% 114.50% 114.50% 114.50% 11,068.70% 106.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.63 22.01 21.78 21.55 20.05 19.78 21.55 3.31%
  QoQ % 2.82% 1.06% 1.07% 7.48% 1.37% -8.21% -
  Horiz. % 105.01% 102.13% 101.07% 100.00% 93.04% 91.79% 100.00%
EPS 1.72 1.90 1.85 1.64 1.79 2.30 2.23 -15.88%
  QoQ % -9.47% 2.70% 12.80% -8.38% -22.17% 3.14% -
  Horiz. % 77.13% 85.20% 82.96% 73.54% 80.27% 103.14% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 40.2285 0.3819 0.3752 0.3749 36.2470 0.3512 0.3275 2,363.83%
  QoQ % 10,433.78% 1.79% 0.08% -98.97% 10,220.90% 7.24% -
  Horiz. % 12,283.51% 116.61% 114.56% 114.47% 11,067.79% 107.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.3500 3.2500 2.7200 3.1200 3.4000 3.1600 2.9700 -
P/RPS 3.70 3.76 3.12 3.62 4.24 4.01 3.45 4.77%
  QoQ % -1.60% 20.51% -13.81% -14.62% 5.74% 16.23% -
  Horiz. % 107.25% 108.99% 90.43% 104.93% 122.90% 116.23% 100.00%
P/EPS 48.76 43.57 36.81 47.63 47.35 34.42 33.26 29.02%
  QoQ % 11.91% 18.36% -22.72% 0.59% 37.57% 3.49% -
  Horiz. % 146.60% 131.00% 110.67% 143.21% 142.36% 103.49% 100.00%
EY 2.05 2.30 2.72 2.10 2.11 2.91 3.01 -22.57%
  QoQ % -10.87% -15.44% 29.52% -0.47% -27.49% -3.32% -
  Horiz. % 68.11% 76.41% 90.37% 69.77% 70.10% 96.68% 100.00%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.02 2.17 1.81 2.08 0.02 2.26 2.27 -95.72%
  QoQ % -99.08% 19.89% -12.98% 10,300.00% -99.12% -0.44% -
  Horiz. % 0.88% 95.59% 79.74% 91.63% 0.88% 99.56% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 17/11/11 24/08/11 19/05/11 23/02/11 18/11/10 -
Price 3.1200 3.2800 3.0700 2.7800 3.2300 3.1800 3.2100 -
P/RPS 3.44 3.79 3.53 3.22 4.03 4.03 3.72 -5.08%
  QoQ % -9.23% 7.37% 9.63% -20.10% 0.00% 8.33% -
  Horiz. % 92.47% 101.88% 94.89% 86.56% 108.33% 108.33% 100.00%
P/EPS 45.41 43.97 41.54 42.44 44.99 34.64 35.95 16.84%
  QoQ % 3.27% 5.85% -2.12% -5.67% 29.88% -3.64% -
  Horiz. % 126.31% 122.31% 115.55% 118.05% 125.15% 96.36% 100.00%
EY 2.20 2.27 2.41 2.36 2.22 2.89 2.78 -14.43%
  QoQ % -3.08% -5.81% 2.12% 6.31% -23.18% 3.96% -
  Horiz. % 79.14% 81.65% 86.69% 84.89% 79.86% 103.96% 100.00%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.02 2.19 2.05 1.85 0.02 2.27 2.45 -95.93%
  QoQ % -99.09% 6.83% 10.81% 9,150.00% -99.12% -7.35% -
  Horiz. % 0.82% 89.39% 83.67% 75.51% 0.82% 92.65% 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
 
 

216  528  488  948 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.025+0.005 
 KGROUP 0.075-0.01 
 SANICHI 0.095+0.005 
 GDEX 0.39-0.055 
 COMFORT 3.07-0.01 
 DGB 0.0250.00 
 ARMADA 0.22-0.01 
 XOX 0.0650.00 
 NOTION 0.805+0.035 
 SUPERMX 7.42+0.52 

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

TOP ARTICLES

1. WOW !!! THIS CO HAS STARTED SELLING THEIR OWN BRAND SANITIZERS IN JOHOR AREA !!! Bursa Master
2. Comfort: what you should do? Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Resources Berhad- Rights Issue To Raise Up To RM160.9m PublicInvest Research
4. 再谈手套股4大天王 - SUPERMX业绩出炉后的最新变化! - 陈剑 Good Articles to Share
5. Mplus Market Pulse - 27 May 2020 M+ Online Research Articles
6. JERASIA - Current Stock Price discounted 85% from NTA RM1.89 ( Penny Theme in Bursa like TEKSENG, TECFAST, GDEX & many more ) 2020 Top Picks for Bursa Malaysia
7. DON'T MISS!! THE VERY INTERESTING STORY OF NYLEX AS IT UNFOLD IN YEARS 2014 TO 2017, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. DPS (7198) - Potentially could be one of the unknown COVID-19 and Mega projects beneficiary !!! Grand Mustah Trading Journey
Partners & Brokers