Highlights

[KOSSAN] QoQ Quarter Result on 2011-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 17-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     12.92%    YoY -     -17.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 304,753 289,434 281,530 278,531 275,610 256,446 252,973 13.23%
  QoQ % 5.29% 2.81% 1.08% 1.06% 7.47% 1.37% -
  Horiz. % 120.47% 114.41% 111.29% 110.10% 108.95% 101.37% 100.00%
PBT 31,097 28,633 30,455 31,123 26,648 27,904 34,913 -7.43%
  QoQ % 8.61% -5.98% -2.15% 16.79% -4.50% -20.08% -
  Horiz. % 89.07% 82.01% 87.23% 89.14% 76.33% 79.92% 100.00%
Tax -7,038 -6,175 -6,167 -7,117 -5,350 -4,525 -5,463 18.42%
  QoQ % -13.98% -0.13% 13.35% -33.03% -18.23% 17.17% -
  Horiz. % 128.83% 113.03% 112.89% 130.28% 97.93% 82.83% 100.00%
NP 24,059 22,458 24,288 24,006 21,298 23,379 29,450 -12.62%
  QoQ % 7.13% -7.53% 1.17% 12.71% -8.90% -20.61% -
  Horiz. % 81.69% 76.26% 82.47% 81.51% 72.32% 79.39% 100.00%
NP to SH 23,621 21,954 24,288 23,643 20,938 22,955 29,450 -13.69%
  QoQ % 7.59% -9.61% 2.73% 12.92% -8.79% -22.05% -
  Horiz. % 80.21% 74.55% 82.47% 80.28% 71.10% 77.95% 100.00%
Tax Rate 22.63 % 21.57 % 20.25 % 22.87 % 20.08 % 16.22 % 15.65 % 27.90%
  QoQ % 4.91% 6.52% -11.46% 13.89% 23.80% 3.64% -
  Horiz. % 144.60% 137.83% 129.39% 146.13% 128.31% 103.64% 100.00%
Total Cost 280,694 266,976 257,242 254,525 254,312 233,067 223,523 16.41%
  QoQ % 5.14% 3.78% 1.07% 0.08% 9.12% 4.27% -
  Horiz. % 125.58% 119.44% 115.09% 113.87% 113.77% 104.27% 100.00%
Net Worth 536,986 51,449,695 488,364 479,898 479,496 46,357,591 449,128 12.66%
  QoQ % -98.96% 10,435.10% 1.76% 0.08% -98.97% 10,221.68% -
  Horiz. % 119.56% 11,455.45% 108.74% 106.85% 106.76% 10,321.68% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 95 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 536,986 51,449,695 488,364 479,898 479,496 46,357,591 449,128 12.66%
  QoQ % -98.96% 10,435.10% 1.76% 0.08% -98.97% 10,221.68% -
  Horiz. % 119.56% 11,455.45% 108.74% 106.85% 106.76% 10,321.68% 100.00%
NOSH 319,634 319,563 325,576 319,932 319,664 319,707 320,806 -0.24%
  QoQ % 0.02% -1.85% 1.76% 0.08% -0.01% -0.34% -
  Horiz. % 99.63% 99.61% 101.49% 99.73% 99.64% 99.66% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.89 % 7.76 % 8.63 % 8.62 % 7.73 % 9.12 % 11.64 % -22.85%
  QoQ % 1.68% -10.08% 0.12% 11.51% -15.24% -21.65% -
  Horiz. % 67.78% 66.67% 74.14% 74.05% 66.41% 78.35% 100.00%
ROE 4.40 % 0.04 % 4.97 % 4.93 % 4.37 % 0.05 % 6.56 % -23.39%
  QoQ % 10,900.00% -99.20% 0.81% 12.81% 8,640.00% -99.24% -
  Horiz. % 67.07% 0.61% 75.76% 75.15% 66.62% 0.76% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 95.34 90.57 86.47 87.06 86.22 80.21 78.86 13.50%
  QoQ % 5.27% 4.74% -0.68% 0.97% 7.49% 1.71% -
  Horiz. % 120.90% 114.85% 109.65% 110.40% 109.33% 101.71% 100.00%
EPS 7.39 6.87 7.46 7.39 6.55 7.18 9.18 -13.47%
  QoQ % 7.57% -7.91% 0.95% 12.82% -8.77% -21.79% -
  Horiz. % 80.50% 74.84% 81.26% 80.50% 71.35% 78.21% 100.00%
DPS 0.00 0.00 0.00 0.03 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% - - -
NAPS 1.6800 161.0000 1.5000 1.5000 1.5000 145.0000 1.4000 12.94%
  QoQ % -98.96% 10,633.33% 0.00% 0.00% -98.97% 10,257.14% -
  Horiz. % 120.00% 11,500.00% 107.14% 107.14% 107.14% 10,357.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.83 22.63 22.01 21.78 21.55 20.05 19.78 13.24%
  QoQ % 5.30% 2.82% 1.06% 1.07% 7.48% 1.37% -
  Horiz. % 120.48% 114.41% 111.27% 110.11% 108.95% 101.37% 100.00%
EPS 1.85 1.72 1.90 1.85 1.64 1.79 2.30 -13.52%
  QoQ % 7.56% -9.47% 2.70% 12.80% -8.38% -22.17% -
  Horiz. % 80.43% 74.78% 82.61% 80.43% 71.30% 77.83% 100.00%
DPS 0.00 0.00 0.00 0.01 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 0.4199 40.2285 0.3819 0.3752 0.3749 36.2470 0.3512 12.66%
  QoQ % -98.96% 10,433.78% 1.79% 0.08% -98.97% 10,220.90% -
  Horiz. % 119.56% 11,454.58% 108.74% 106.83% 106.75% 10,320.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.2200 3.3500 3.2500 2.7200 3.1200 3.4000 3.1600 -
P/RPS 3.38 3.70 3.76 3.12 3.62 4.24 4.01 -10.78%
  QoQ % -8.65% -1.60% 20.51% -13.81% -14.62% 5.74% -
  Horiz. % 84.29% 92.27% 93.77% 77.81% 90.27% 105.74% 100.00%
P/EPS 43.57 48.76 43.57 36.81 47.63 47.35 34.42 17.03%
  QoQ % -10.64% 11.91% 18.36% -22.72% 0.59% 37.57% -
  Horiz. % 126.58% 141.66% 126.58% 106.94% 138.38% 137.57% 100.00%
EY 2.30 2.05 2.30 2.72 2.10 2.11 2.91 -14.53%
  QoQ % 12.20% -10.87% -15.44% 29.52% -0.47% -27.49% -
  Horiz. % 79.04% 70.45% 79.04% 93.47% 72.16% 72.51% 100.00%
DY 0.00 0.00 0.00 0.01 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 1.92 0.02 2.17 1.81 2.08 0.02 2.26 -10.31%
  QoQ % 9,500.00% -99.08% 19.89% -12.98% 10,300.00% -99.12% -
  Horiz. % 84.96% 0.88% 96.02% 80.09% 92.04% 0.88% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 24/05/12 24/02/12 17/11/11 24/08/11 19/05/11 23/02/11 -
Price 3.2900 3.1200 3.2800 3.0700 2.7800 3.2300 3.1800 -
P/RPS 3.45 3.44 3.79 3.53 3.22 4.03 4.03 -9.85%
  QoQ % 0.29% -9.23% 7.37% 9.63% -20.10% 0.00% -
  Horiz. % 85.61% 85.36% 94.04% 87.59% 79.90% 100.00% 100.00%
P/EPS 44.52 45.41 43.97 41.54 42.44 44.99 34.64 18.23%
  QoQ % -1.96% 3.27% 5.85% -2.12% -5.67% 29.88% -
  Horiz. % 128.52% 131.09% 126.93% 119.92% 122.52% 129.88% 100.00%
EY 2.25 2.20 2.27 2.41 2.36 2.22 2.89 -15.38%
  QoQ % 2.27% -3.08% -5.81% 2.12% 6.31% -23.18% -
  Horiz. % 77.85% 76.12% 78.55% 83.39% 81.66% 76.82% 100.00%
DY 0.00 0.00 0.00 0.01 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 1.96 0.02 2.19 2.05 1.85 0.02 2.27 -9.33%
  QoQ % 9,700.00% -99.09% 6.83% 10.81% 9,150.00% -99.12% -
  Horiz. % 86.34% 0.88% 96.48% 90.31% 81.50% 0.88% 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
 
 

120  227  494  1380 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.085-0.005 
 VC 0.085+0.005 
 EDUSPEC 0.025+0.005 
 PDZ 0.215+0.01 
 DGB 0.06+0.01 
 LUSTER 0.135+0.01 
 FINTEC 0.095+0.005 
 HUAAN 0.12+0.02 
 IRIS 0.28-0.01 
 MLAB 0.06+0.005 

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