Highlights

[KOSSAN] QoQ Quarter Result on 2010-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     3.15%    YoY -     21.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 278,531 275,610 256,446 252,973 275,635 256,495 262,769 3.96%
  QoQ % 1.06% 7.47% 1.37% -8.22% 7.46% -2.39% -
  Horiz. % 106.00% 104.89% 97.59% 96.27% 104.90% 97.61% 100.00%
PBT 31,123 26,648 27,904 34,913 38,108 36,253 38,779 -13.63%
  QoQ % 16.79% -4.50% -20.08% -8.38% 5.12% -6.51% -
  Horiz. % 80.26% 68.72% 71.96% 90.03% 98.27% 93.49% 100.00%
Tax -7,117 -5,350 -4,525 -5,463 -9,577 -6,130 -8,300 -9.73%
  QoQ % -33.03% -18.23% 17.17% 42.96% -56.23% 26.14% -
  Horiz. % 85.75% 64.46% 54.52% 65.82% 115.39% 73.86% 100.00%
NP 24,006 21,298 23,379 29,450 28,531 30,123 30,479 -14.70%
  QoQ % 12.71% -8.90% -20.61% 3.22% -5.28% -1.17% -
  Horiz. % 78.76% 69.88% 76.71% 96.62% 93.61% 98.83% 100.00%
NP to SH 23,643 20,938 22,955 29,450 28,551 30,004 30,379 -15.38%
  QoQ % 12.92% -8.79% -22.05% 3.15% -4.84% -1.23% -
  Horiz. % 77.83% 68.92% 75.56% 96.94% 93.98% 98.77% 100.00%
Tax Rate 22.87 % 20.08 % 16.22 % 15.65 % 25.13 % 16.91 % 21.40 % 4.52%
  QoQ % 13.89% 23.80% 3.64% -37.72% 48.61% -20.98% -
  Horiz. % 106.87% 93.83% 75.79% 73.13% 117.43% 79.02% 100.00%
Total Cost 254,525 254,312 233,067 223,523 247,104 226,372 232,290 6.28%
  QoQ % 0.08% 9.12% 4.27% -9.54% 9.16% -2.55% -
  Horiz. % 109.57% 109.48% 100.33% 96.23% 106.38% 97.45% 100.00%
Net Worth 479,898 479,496 46,357,591 449,128 418,833 402,824 319,778 31.05%
  QoQ % 0.08% -98.97% 10,221.68% 7.23% 3.97% 25.97% -
  Horiz. % 150.07% 149.95% 14,496.76% 140.45% 130.98% 125.97% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 95 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.41 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 479,898 479,496 46,357,591 449,128 418,833 402,824 319,778 31.05%
  QoQ % 0.08% -98.97% 10,221.68% 7.23% 3.97% 25.97% -
  Horiz. % 150.07% 149.95% 14,496.76% 140.45% 130.98% 125.97% 100.00%
NOSH 319,932 319,664 319,707 320,806 319,720 159,850 159,889 58.72%
  QoQ % 0.08% -0.01% -0.34% 0.34% 100.01% -0.02% -
  Horiz. % 200.10% 199.93% 199.96% 200.64% 199.96% 99.98% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.62 % 7.73 % 9.12 % 11.64 % 10.35 % 11.74 % 11.60 % -17.94%
  QoQ % 11.51% -15.24% -21.65% 12.46% -11.84% 1.21% -
  Horiz. % 74.31% 66.64% 78.62% 100.34% 89.22% 101.21% 100.00%
ROE 4.93 % 4.37 % 0.05 % 6.56 % 6.82 % 7.45 % 9.50 % -35.40%
  QoQ % 12.81% 8,640.00% -99.24% -3.81% -8.46% -21.58% -
  Horiz. % 51.89% 46.00% 0.53% 69.05% 71.79% 78.42% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 87.06 86.22 80.21 78.86 86.21 160.46 164.34 -34.50%
  QoQ % 0.97% 7.49% 1.71% -8.53% -46.27% -2.36% -
  Horiz. % 52.98% 52.46% 48.81% 47.99% 52.46% 97.64% 100.00%
EPS 7.39 6.55 7.18 9.18 8.93 18.77 9.50 -15.40%
  QoQ % 12.82% -8.77% -21.79% 2.80% -52.42% 97.58% -
  Horiz. % 77.79% 68.95% 75.58% 96.63% 94.00% 197.58% 100.00%
DPS 0.03 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. % 100.00% - - - - - -
NAPS 1.5000 1.5000 145.0000 1.4000 1.3100 2.5200 2.0000 -17.44%
  QoQ % 0.00% -98.97% 10,257.14% 6.87% -48.02% 26.00% -
  Horiz. % 75.00% 75.00% 7,250.00% 70.00% 65.50% 126.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.89 10.77 10.03 9.89 10.78 10.03 10.27 3.98%
  QoQ % 1.11% 7.38% 1.42% -8.26% 7.48% -2.34% -
  Horiz. % 106.04% 104.87% 97.66% 96.30% 104.97% 97.66% 100.00%
EPS 0.92 0.82 0.90 1.15 1.12 1.17 1.19 -15.75%
  QoQ % 12.20% -8.89% -21.74% 2.68% -4.27% -1.68% -
  Horiz. % 77.31% 68.91% 75.63% 96.64% 94.12% 98.32% 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 0.1876 0.1875 18.1235 0.1756 0.1637 0.1575 0.1250 31.05%
  QoQ % 0.05% -98.97% 10,220.90% 7.27% 3.94% 26.00% -
  Horiz. % 150.08% 150.00% 14,498.80% 140.48% 130.96% 126.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.7200 3.1200 3.4000 3.1600 2.9700 7.6000 8.0000 -
P/RPS 3.12 3.62 4.24 4.01 3.45 4.74 4.87 -25.66%
  QoQ % -13.81% -14.62% 5.74% 16.23% -27.22% -2.67% -
  Horiz. % 64.07% 74.33% 87.06% 82.34% 70.84% 97.33% 100.00%
P/EPS 36.81 47.63 47.35 34.42 33.26 40.49 42.11 -8.57%
  QoQ % -22.72% 0.59% 37.57% 3.49% -17.86% -3.85% -
  Horiz. % 87.41% 113.11% 112.44% 81.74% 78.98% 96.15% 100.00%
EY 2.72 2.10 2.11 2.91 3.01 2.47 2.38 9.30%
  QoQ % 29.52% -0.47% -27.49% -3.32% 21.86% 3.78% -
  Horiz. % 114.29% 88.24% 88.66% 122.27% 126.47% 103.78% 100.00%
DY 0.01 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. % 100.00% - - - - - -
P/NAPS 1.81 2.08 0.02 2.26 2.27 3.02 4.00 -41.03%
  QoQ % -12.98% 10,300.00% -99.12% -0.44% -24.83% -24.50% -
  Horiz. % 45.25% 52.00% 0.50% 56.50% 56.75% 75.50% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 24/08/11 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 -
Price 3.0700 2.7800 3.2300 3.1800 3.2100 3.4600 7.5200 -
P/RPS 3.53 3.22 4.03 4.03 3.72 2.16 4.58 -15.92%
  QoQ % 9.63% -20.10% 0.00% 8.33% 72.22% -52.84% -
  Horiz. % 77.07% 70.31% 87.99% 87.99% 81.22% 47.16% 100.00%
P/EPS 41.54 42.44 44.99 34.64 35.95 18.43 39.58 3.27%
  QoQ % -2.12% -5.67% 29.88% -3.64% 95.06% -53.44% -
  Horiz. % 104.95% 107.23% 113.67% 87.52% 90.83% 46.56% 100.00%
EY 2.41 2.36 2.22 2.89 2.78 5.42 2.53 -3.18%
  QoQ % 2.12% 6.31% -23.18% 3.96% -48.71% 114.23% -
  Horiz. % 95.26% 93.28% 87.75% 114.23% 109.88% 214.23% 100.00%
DY 0.01 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. % 100.00% - - - - - -
P/NAPS 2.05 1.85 0.02 2.27 2.45 1.37 3.76 -33.24%
  QoQ % 10.81% 9,150.00% -99.12% -7.35% 78.83% -63.56% -
  Horiz. % 54.52% 49.20% 0.53% 60.37% 65.16% 36.44% 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
 
 

508  272  650  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.945+0.11 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS