Highlights

[KOSSAN] QoQ Quarter Result on 2009-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     12.30%    YoY -     -0.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 256,495 262,769 227,749 210,088 196,762 202,372 238,646 4.94%
  QoQ % -2.39% 15.38% 8.41% 6.77% -2.77% -15.20% -
  Horiz. % 107.48% 110.11% 95.43% 88.03% 82.45% 84.80% 100.00%
PBT 36,253 38,779 31,562 20,796 16,762 18,275 18,752 55.38%
  QoQ % -6.51% 22.87% 51.77% 24.07% -8.28% -2.54% -
  Horiz. % 193.33% 206.80% 168.31% 110.90% 89.39% 97.46% 100.00%
Tax -6,130 -8,300 -7,315 -5,510 -3,150 -4,242 -2,868 66.16%
  QoQ % 26.14% -13.47% -32.76% -74.92% 25.74% -47.91% -
  Horiz. % 213.74% 289.40% 255.06% 192.12% 109.83% 147.91% 100.00%
NP 30,123 30,479 24,247 15,286 13,612 14,033 15,884 53.39%
  QoQ % -1.17% 25.70% 58.62% 12.30% -3.00% -11.65% -
  Horiz. % 189.64% 191.88% 152.65% 96.24% 85.70% 88.35% 100.00%
NP to SH 30,004 30,379 24,247 15,286 13,612 14,033 15,884 52.99%
  QoQ % -1.23% 25.29% 58.62% 12.30% -3.00% -11.65% -
  Horiz. % 188.89% 191.26% 152.65% 96.24% 85.70% 88.35% 100.00%
Tax Rate 16.91 % 21.40 % 23.18 % 26.50 % 18.79 % 23.21 % 15.29 % 6.96%
  QoQ % -20.98% -7.68% -12.53% 41.03% -19.04% 51.80% -
  Horiz. % 110.60% 139.96% 151.60% 173.32% 122.89% 151.80% 100.00%
Total Cost 226,372 232,290 203,502 194,802 183,150 188,339 222,762 1.08%
  QoQ % -2.55% 14.15% 4.47% 6.36% -2.76% -15.45% -
  Horiz. % 101.62% 104.28% 91.35% 87.45% 82.22% 84.55% 100.00%
Net Worth 402,824 319,778 360,472 330,852 330,577 314,176 298,823 22.10%
  QoQ % 25.97% -11.29% 8.95% 0.08% 5.22% 5.14% -
  Horiz. % 134.80% 107.01% 120.63% 110.72% 110.63% 105.14% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 8,159 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 53.38 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 402,824 319,778 360,472 330,852 330,577 314,176 298,823 22.10%
  QoQ % 25.97% -11.29% 8.95% 0.08% 5.22% 5.14% -
  Horiz. % 134.80% 107.01% 120.63% 110.72% 110.63% 105.14% 100.00%
NOSH 159,850 159,889 161,646 159,063 162,047 161,116 159,798 0.02%
  QoQ % -0.02% -1.09% 1.62% -1.84% 0.58% 0.82% -
  Horiz. % 100.03% 100.06% 101.16% 99.54% 101.41% 100.82% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.74 % 11.60 % 10.65 % 7.28 % 6.92 % 6.93 % 6.66 % 46.08%
  QoQ % 1.21% 8.92% 46.29% 5.20% -0.14% 4.05% -
  Horiz. % 176.28% 174.17% 159.91% 109.31% 103.90% 104.05% 100.00%
ROE 7.45 % 9.50 % 6.73 % 4.62 % 4.12 % 4.47 % 5.32 % 25.25%
  QoQ % -21.58% 41.16% 45.67% 12.14% -7.83% -15.98% -
  Horiz. % 140.04% 178.57% 126.50% 86.84% 77.44% 84.02% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 160.46 164.34 140.89 132.08 121.42 125.61 149.34 4.92%
  QoQ % -2.36% 16.64% 6.67% 8.78% -3.34% -15.89% -
  Horiz. % 107.45% 110.04% 94.34% 88.44% 81.30% 84.11% 100.00%
EPS 18.77 9.50 15.00 9.61 8.40 8.78 9.94 52.95%
  QoQ % 97.58% -36.67% 56.09% 14.40% -4.33% -11.67% -
  Horiz. % 188.83% 95.57% 150.91% 96.68% 84.51% 88.33% 100.00%
DPS 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.5200 2.0000 2.2300 2.0800 2.0400 1.9500 1.8700 22.07%
  QoQ % 26.00% -10.31% 7.21% 1.96% 4.62% 4.28% -
  Horiz. % 134.76% 106.95% 119.25% 111.23% 109.09% 104.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.06 20.55 17.81 16.43 15.38 15.82 18.66 4.96%
  QoQ % -2.38% 15.38% 8.40% 6.83% -2.78% -15.22% -
  Horiz. % 107.50% 110.13% 95.44% 88.05% 82.42% 84.78% 100.00%
EPS 2.35 2.38 1.90 1.20 1.06 1.10 1.24 53.32%
  QoQ % -1.26% 25.26% 58.33% 13.21% -3.64% -11.29% -
  Horiz. % 189.52% 191.94% 153.23% 96.77% 85.48% 88.71% 100.00%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3150 0.2500 0.2819 0.2587 0.2585 0.2457 0.2337 22.09%
  QoQ % 26.00% -11.32% 8.97% 0.08% 5.21% 5.13% -
  Horiz. % 134.79% 106.97% 120.62% 110.70% 110.61% 105.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 7.6000 8.0000 5.4300 4.3300 3.7200 2.8800 2.8000 -
P/RPS 4.74 4.87 3.85 3.28 3.06 2.29 1.87 86.22%
  QoQ % -2.67% 26.49% 17.38% 7.19% 33.62% 22.46% -
  Horiz. % 253.48% 260.43% 205.88% 175.40% 163.64% 122.46% 100.00%
P/EPS 40.49 42.11 36.20 45.06 44.29 33.07 28.17 27.45%
  QoQ % -3.85% 16.33% -19.66% 1.74% 33.93% 17.39% -
  Horiz. % 143.73% 149.49% 128.51% 159.96% 157.22% 117.39% 100.00%
EY 2.47 2.38 2.76 2.22 2.26 3.02 3.55 -21.53%
  QoQ % 3.78% -13.77% 24.32% -1.77% -25.17% -14.93% -
  Horiz. % 69.58% 67.04% 77.75% 62.54% 63.66% 85.07% 100.00%
DY 0.00 0.00 0.00 1.18 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 3.02 4.00 2.43 2.08 1.82 1.48 1.50 59.65%
  QoQ % -24.50% 64.61% 16.83% 14.29% 22.97% -1.33% -
  Horiz. % 201.33% 266.67% 162.00% 138.67% 121.33% 98.67% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 -
Price 3.4600 7.5200 6.8600 5.0000 3.8600 3.6000 2.9900 -
P/RPS 2.16 4.58 4.87 3.79 3.18 2.87 2.00 5.28%
  QoQ % -52.84% -5.95% 28.50% 19.18% 10.80% 43.50% -
  Horiz. % 108.00% 229.00% 243.50% 189.50% 159.00% 143.50% 100.00%
P/EPS 18.43 39.58 45.73 52.03 45.95 41.33 30.08 -27.93%
  QoQ % -53.44% -13.45% -12.11% 13.23% 11.18% 37.40% -
  Horiz. % 61.27% 131.58% 152.03% 172.97% 152.76% 137.40% 100.00%
EY 5.42 2.53 2.19 1.92 2.18 2.42 3.32 38.77%
  QoQ % 114.23% 15.53% 14.06% -11.93% -9.92% -27.11% -
  Horiz. % 163.25% 76.20% 65.96% 57.83% 65.66% 72.89% 100.00%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.37 3.76 3.08 2.40 1.89 1.85 1.60 -9.85%
  QoQ % -63.56% 22.08% 28.33% 26.98% 2.16% 15.62% -
  Horiz. % 85.62% 235.00% 192.50% 150.00% 118.12% 115.62% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers