Highlights

[KOSSAN] QoQ Quarter Result on 2010-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     25.29%    YoY -     116.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 252,973 275,635 256,495 262,769 227,749 210,088 196,762 18.18%
  QoQ % -8.22% 7.46% -2.39% 15.38% 8.41% 6.77% -
  Horiz. % 128.57% 140.09% 130.36% 133.55% 115.75% 106.77% 100.00%
PBT 34,913 38,108 36,253 38,779 31,562 20,796 16,762 62.88%
  QoQ % -8.38% 5.12% -6.51% 22.87% 51.77% 24.07% -
  Horiz. % 208.29% 227.35% 216.28% 231.35% 188.29% 124.07% 100.00%
Tax -5,463 -9,577 -6,130 -8,300 -7,315 -5,510 -3,150 44.20%
  QoQ % 42.96% -56.23% 26.14% -13.47% -32.76% -74.92% -
  Horiz. % 173.43% 304.03% 194.60% 263.49% 232.22% 174.92% 100.00%
NP 29,450 28,531 30,123 30,479 24,247 15,286 13,612 67.04%
  QoQ % 3.22% -5.28% -1.17% 25.70% 58.62% 12.30% -
  Horiz. % 216.35% 209.60% 221.30% 223.91% 178.13% 112.30% 100.00%
NP to SH 29,450 28,551 30,004 30,379 24,247 15,286 13,612 67.04%
  QoQ % 3.15% -4.84% -1.23% 25.29% 58.62% 12.30% -
  Horiz. % 216.35% 209.75% 220.42% 223.18% 178.13% 112.30% 100.00%
Tax Rate 15.65 % 25.13 % 16.91 % 21.40 % 23.18 % 26.50 % 18.79 % -11.45%
  QoQ % -37.72% 48.61% -20.98% -7.68% -12.53% 41.03% -
  Horiz. % 83.29% 133.74% 89.99% 113.89% 123.36% 141.03% 100.00%
Total Cost 223,523 247,104 226,372 232,290 203,502 194,802 183,150 14.16%
  QoQ % -9.54% 9.16% -2.55% 14.15% 4.47% 6.36% -
  Horiz. % 122.04% 134.92% 123.60% 126.83% 111.11% 106.36% 100.00%
Net Worth 449,128 418,833 402,824 319,778 360,472 330,852 330,577 22.60%
  QoQ % 7.23% 3.97% 25.97% -11.29% 8.95% 0.08% -
  Horiz. % 135.86% 126.70% 121.85% 96.73% 109.04% 100.08% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - 8,159 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 449,128 418,833 402,824 319,778 360,472 330,852 330,577 22.60%
  QoQ % 7.23% 3.97% 25.97% -11.29% 8.95% 0.08% -
  Horiz. % 135.86% 126.70% 121.85% 96.73% 109.04% 100.08% 100.00%
NOSH 320,806 319,720 159,850 159,889 161,646 159,063 162,047 57.47%
  QoQ % 0.34% 100.01% -0.02% -1.09% 1.62% -1.84% -
  Horiz. % 197.97% 197.30% 98.64% 98.67% 99.75% 98.16% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.64 % 10.35 % 11.74 % 11.60 % 10.65 % 7.28 % 6.92 % 41.30%
  QoQ % 12.46% -11.84% 1.21% 8.92% 46.29% 5.20% -
  Horiz. % 168.21% 149.57% 169.65% 167.63% 153.90% 105.20% 100.00%
ROE 6.56 % 6.82 % 7.45 % 9.50 % 6.73 % 4.62 % 4.12 % 36.24%
  QoQ % -3.81% -8.46% -21.58% 41.16% 45.67% 12.14% -
  Horiz. % 159.22% 165.53% 180.83% 230.58% 163.35% 112.14% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.86 86.21 160.46 164.34 140.89 132.08 121.42 -24.94%
  QoQ % -8.53% -46.27% -2.36% 16.64% 6.67% 8.78% -
  Horiz. % 64.95% 71.00% 132.15% 135.35% 116.04% 108.78% 100.00%
EPS 9.18 8.93 18.77 9.50 15.00 9.61 8.40 6.08%
  QoQ % 2.80% -52.42% 97.58% -36.67% 56.09% 14.40% -
  Horiz. % 109.29% 106.31% 223.45% 113.10% 178.57% 114.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4000 1.3100 2.5200 2.0000 2.2300 2.0800 2.0400 -22.14%
  QoQ % 6.87% -48.02% 26.00% -10.31% 7.21% 1.96% -
  Horiz. % 68.63% 64.22% 123.53% 98.04% 109.31% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.78 21.55 20.06 20.55 17.81 16.43 15.38 18.21%
  QoQ % -8.21% 7.43% -2.38% 15.38% 8.40% 6.83% -
  Horiz. % 128.61% 140.12% 130.43% 133.62% 115.80% 106.83% 100.00%
EPS 2.30 2.23 2.35 2.38 1.90 1.20 1.06 67.37%
  QoQ % 3.14% -5.11% -1.26% 25.26% 58.33% 13.21% -
  Horiz. % 216.98% 210.38% 221.70% 224.53% 179.25% 113.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3512 0.3275 0.3150 0.2500 0.2819 0.2587 0.2585 22.60%
  QoQ % 7.24% 3.97% 26.00% -11.32% 8.97% 0.08% -
  Horiz. % 135.86% 126.69% 121.86% 96.71% 109.05% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.1600 2.9700 7.6000 8.0000 5.4300 4.3300 3.7200 -
P/RPS 4.01 3.45 4.74 4.87 3.85 3.28 3.06 19.69%
  QoQ % 16.23% -27.22% -2.67% 26.49% 17.38% 7.19% -
  Horiz. % 131.05% 112.75% 154.90% 159.15% 125.82% 107.19% 100.00%
P/EPS 34.42 33.26 40.49 42.11 36.20 45.06 44.29 -15.43%
  QoQ % 3.49% -17.86% -3.85% 16.33% -19.66% 1.74% -
  Horiz. % 77.72% 75.10% 91.42% 95.08% 81.73% 101.74% 100.00%
EY 2.91 3.01 2.47 2.38 2.76 2.22 2.26 18.30%
  QoQ % -3.32% 21.86% 3.78% -13.77% 24.32% -1.77% -
  Horiz. % 128.76% 133.19% 109.29% 105.31% 122.12% 98.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.26 2.27 3.02 4.00 2.43 2.08 1.82 15.48%
  QoQ % -0.44% -24.83% -24.50% 64.61% 16.83% 14.29% -
  Horiz. % 124.18% 124.73% 165.93% 219.78% 133.52% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 -
Price 3.1800 3.2100 3.4600 7.5200 6.8600 5.0000 3.8600 -
P/RPS 4.03 3.72 2.16 4.58 4.87 3.79 3.18 17.06%
  QoQ % 8.33% 72.22% -52.84% -5.95% 28.50% 19.18% -
  Horiz. % 126.73% 116.98% 67.92% 144.03% 153.14% 119.18% 100.00%
P/EPS 34.64 35.95 18.43 39.58 45.73 52.03 45.95 -17.13%
  QoQ % -3.64% 95.06% -53.44% -13.45% -12.11% 13.23% -
  Horiz. % 75.39% 78.24% 40.11% 86.14% 99.52% 113.23% 100.00%
EY 2.89 2.78 5.42 2.53 2.19 1.92 2.18 20.62%
  QoQ % 3.96% -48.71% 114.23% 15.53% 14.06% -11.93% -
  Horiz. % 132.57% 127.52% 248.62% 116.06% 100.46% 88.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.27 2.45 1.37 3.76 3.08 2.40 1.89 12.95%
  QoQ % -7.35% 78.83% -63.56% 22.08% 28.33% 26.98% -
  Horiz. % 120.11% 129.63% 72.49% 198.94% 162.96% 126.98% 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
 
 

174  546  465  1021 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 SAPNRG 0.10-0.01 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

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