Highlights

[KOSSAN] QoQ Quarter Result on 2010-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -4.84%    YoY -     86.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 275,610 256,446 252,973 275,635 256,495 262,769 227,749 13.60%
  QoQ % 7.47% 1.37% -8.22% 7.46% -2.39% 15.38% -
  Horiz. % 121.01% 112.60% 111.08% 121.03% 112.62% 115.38% 100.00%
PBT 26,648 27,904 34,913 38,108 36,253 38,779 31,562 -10.70%
  QoQ % -4.50% -20.08% -8.38% 5.12% -6.51% 22.87% -
  Horiz. % 84.43% 88.41% 110.62% 120.74% 114.86% 122.87% 100.00%
Tax -5,350 -4,525 -5,463 -9,577 -6,130 -8,300 -7,315 -18.87%
  QoQ % -18.23% 17.17% 42.96% -56.23% 26.14% -13.47% -
  Horiz. % 73.14% 61.86% 74.68% 130.92% 83.80% 113.47% 100.00%
NP 21,298 23,379 29,450 28,531 30,123 30,479 24,247 -8.30%
  QoQ % -8.90% -20.61% 3.22% -5.28% -1.17% 25.70% -
  Horiz. % 87.84% 96.42% 121.46% 117.67% 124.23% 125.70% 100.00%
NP to SH 20,938 22,955 29,450 28,551 30,004 30,379 24,247 -9.34%
  QoQ % -8.79% -22.05% 3.15% -4.84% -1.23% 25.29% -
  Horiz. % 86.35% 94.67% 121.46% 117.75% 123.74% 125.29% 100.00%
Tax Rate 20.08 % 16.22 % 15.65 % 25.13 % 16.91 % 21.40 % 23.18 % -9.15%
  QoQ % 23.80% 3.64% -37.72% 48.61% -20.98% -7.68% -
  Horiz. % 86.63% 69.97% 67.52% 108.41% 72.95% 92.32% 100.00%
Total Cost 254,312 233,067 223,523 247,104 226,372 232,290 203,502 16.07%
  QoQ % 9.12% 4.27% -9.54% 9.16% -2.55% 14.15% -
  Horiz. % 124.97% 114.53% 109.84% 121.43% 111.24% 114.15% 100.00%
Net Worth 479,496 46,357,591 449,128 418,833 402,824 319,778 360,472 21.01%
  QoQ % -98.97% 10,221.68% 7.23% 3.97% 25.97% -11.29% -
  Horiz. % 133.02% 12,860.25% 124.59% 116.19% 111.75% 88.71% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 479,496 46,357,591 449,128 418,833 402,824 319,778 360,472 21.01%
  QoQ % -98.97% 10,221.68% 7.23% 3.97% 25.97% -11.29% -
  Horiz. % 133.02% 12,860.25% 124.59% 116.19% 111.75% 88.71% 100.00%
NOSH 319,664 319,707 320,806 319,720 159,850 159,889 161,646 57.75%
  QoQ % -0.01% -0.34% 0.34% 100.01% -0.02% -1.09% -
  Horiz. % 197.75% 197.78% 198.46% 197.79% 98.89% 98.91% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.73 % 9.12 % 11.64 % 10.35 % 11.74 % 11.60 % 10.65 % -19.28%
  QoQ % -15.24% -21.65% 12.46% -11.84% 1.21% 8.92% -
  Horiz. % 72.58% 85.63% 109.30% 97.18% 110.23% 108.92% 100.00%
ROE 4.37 % 0.05 % 6.56 % 6.82 % 7.45 % 9.50 % 6.73 % -25.07%
  QoQ % 8,640.00% -99.24% -3.81% -8.46% -21.58% 41.16% -
  Horiz. % 64.93% 0.74% 97.47% 101.34% 110.70% 141.16% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 86.22 80.21 78.86 86.21 160.46 164.34 140.89 -27.98%
  QoQ % 7.49% 1.71% -8.53% -46.27% -2.36% 16.64% -
  Horiz. % 61.20% 56.93% 55.97% 61.19% 113.89% 116.64% 100.00%
EPS 6.55 7.18 9.18 8.93 18.77 9.50 15.00 -42.53%
  QoQ % -8.77% -21.79% 2.80% -52.42% 97.58% -36.67% -
  Horiz. % 43.67% 47.87% 61.20% 59.53% 125.13% 63.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5000 145.0000 1.4000 1.3100 2.5200 2.0000 2.2300 -23.29%
  QoQ % -98.97% 10,257.14% 6.87% -48.02% 26.00% -10.31% -
  Horiz. % 67.26% 6,502.24% 62.78% 58.74% 113.00% 89.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.55 20.05 19.78 21.55 20.06 20.55 17.81 13.59%
  QoQ % 7.48% 1.37% -8.21% 7.43% -2.38% 15.38% -
  Horiz. % 121.00% 112.58% 111.06% 121.00% 112.63% 115.38% 100.00%
EPS 1.64 1.79 2.30 2.23 2.35 2.38 1.90 -9.37%
  QoQ % -8.38% -22.17% 3.14% -5.11% -1.26% 25.26% -
  Horiz. % 86.32% 94.21% 121.05% 117.37% 123.68% 125.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3749 36.2470 0.3512 0.3275 0.3150 0.2500 0.2819 21.00%
  QoQ % -98.97% 10,220.90% 7.24% 3.97% 26.00% -11.32% -
  Horiz. % 132.99% 12,858.11% 124.58% 116.18% 111.74% 88.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.1200 3.4000 3.1600 2.9700 7.6000 8.0000 5.4300 -
P/RPS 3.62 4.24 4.01 3.45 4.74 4.87 3.85 -4.03%
  QoQ % -14.62% 5.74% 16.23% -27.22% -2.67% 26.49% -
  Horiz. % 94.03% 110.13% 104.16% 89.61% 123.12% 126.49% 100.00%
P/EPS 47.63 47.35 34.42 33.26 40.49 42.11 36.20 20.13%
  QoQ % 0.59% 37.57% 3.49% -17.86% -3.85% 16.33% -
  Horiz. % 131.57% 130.80% 95.08% 91.88% 111.85% 116.33% 100.00%
EY 2.10 2.11 2.91 3.01 2.47 2.38 2.76 -16.70%
  QoQ % -0.47% -27.49% -3.32% 21.86% 3.78% -13.77% -
  Horiz. % 76.09% 76.45% 105.43% 109.06% 89.49% 86.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.08 0.02 2.26 2.27 3.02 4.00 2.43 -9.87%
  QoQ % 10,300.00% -99.12% -0.44% -24.83% -24.50% 64.61% -
  Horiz. % 85.60% 0.82% 93.00% 93.42% 124.28% 164.61% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 -
Price 2.7800 3.2300 3.1800 3.2100 3.4600 7.5200 6.8600 -
P/RPS 3.22 4.03 4.03 3.72 2.16 4.58 4.87 -24.16%
  QoQ % -20.10% 0.00% 8.33% 72.22% -52.84% -5.95% -
  Horiz. % 66.12% 82.75% 82.75% 76.39% 44.35% 94.05% 100.00%
P/EPS 42.44 44.99 34.64 35.95 18.43 39.58 45.73 -4.87%
  QoQ % -5.67% 29.88% -3.64% 95.06% -53.44% -13.45% -
  Horiz. % 92.81% 98.38% 75.75% 78.61% 40.30% 86.55% 100.00%
EY 2.36 2.22 2.89 2.78 5.42 2.53 2.19 5.12%
  QoQ % 6.31% -23.18% 3.96% -48.71% 114.23% 15.53% -
  Horiz. % 107.76% 101.37% 131.96% 126.94% 247.49% 115.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.85 0.02 2.27 2.45 1.37 3.76 3.08 -28.88%
  QoQ % 9,150.00% -99.12% -7.35% 78.83% -63.56% 22.08% -
  Horiz. % 60.06% 0.65% 73.70% 79.55% 44.48% 122.08% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+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