Highlights

[KOSSAN] QoQ TTM Result on 2010-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     19.88%    YoY -     70.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,041,549 1,047,872 1,022,648 957,101 897,368 836,971 847,868 14.72%
  QoQ % -0.60% 2.47% 6.85% 6.66% 7.22% -1.29% -
  Horiz. % 122.84% 123.59% 120.61% 112.88% 105.84% 98.71% 100.00%
PBT 137,178 148,053 144,702 127,390 107,899 87,395 74,585 50.17%
  QoQ % -7.35% 2.32% 13.59% 18.06% 23.46% 17.18% -
  Horiz. % 183.92% 198.50% 194.01% 170.80% 144.67% 117.18% 100.00%
Tax -25,695 -29,470 -31,322 -27,255 -24,275 -20,217 -15,770 38.51%
  QoQ % 12.81% 5.91% -14.92% -12.28% -20.07% -28.20% -
  Horiz. % 162.94% 186.87% 198.62% 172.83% 153.93% 128.20% 100.00%
NP 111,483 118,583 113,380 100,135 83,624 67,178 58,815 53.22%
  QoQ % -5.99% 4.59% 13.23% 19.74% 24.48% 14.22% -
  Horiz. % 189.55% 201.62% 192.77% 170.25% 142.18% 114.22% 100.00%
NP to SH 110,960 118,384 113,181 99,998 83,418 67,072 58,709 52.92%
  QoQ % -6.27% 4.60% 13.18% 19.88% 24.37% 14.24% -
  Horiz. % 189.00% 201.65% 192.78% 170.33% 142.09% 114.24% 100.00%
Tax Rate 18.73 % 19.91 % 21.65 % 21.39 % 22.50 % 23.13 % 21.14 % -7.76%
  QoQ % -5.93% -8.04% 1.22% -4.93% -2.72% 9.41% -
  Horiz. % 88.60% 94.18% 102.41% 101.18% 106.43% 109.41% 100.00%
Total Cost 930,066 929,289 909,268 856,966 813,744 769,793 789,053 11.60%
  QoQ % 0.08% 2.20% 6.10% 5.31% 5.71% -2.44% -
  Horiz. % 117.87% 117.77% 115.24% 108.61% 103.13% 97.56% 100.00%
Net Worth 46,357,591 449,128 418,833 319,701 319,778 323,293 318,126 2,677.57%
  QoQ % 10,221.68% 7.23% 31.01% -0.02% -1.09% 1.62% -
  Horiz. % 14,572.04% 141.18% 131.66% 100.49% 100.52% 101.62% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 46,357,591 449,128 418,833 319,701 319,778 323,293 318,126 2,677.57%
  QoQ % 10,221.68% 7.23% 31.01% -0.02% -1.09% 1.62% -
  Horiz. % 14,572.04% 141.18% 131.66% 100.49% 100.52% 101.62% 100.00%
NOSH 319,707 320,806 319,720 159,850 159,889 161,646 159,063 59.33%
  QoQ % -0.34% 0.34% 100.01% -0.02% -1.09% 1.62% -
  Horiz. % 200.99% 201.68% 201.00% 100.49% 100.52% 101.62% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.70 % 11.32 % 11.09 % 10.46 % 9.32 % 8.03 % 6.94 % 33.49%
  QoQ % -5.48% 2.07% 6.02% 12.23% 16.06% 15.71% -
  Horiz. % 154.18% 163.11% 159.80% 150.72% 134.29% 115.71% 100.00%
ROE 0.24 % 26.36 % 27.02 % 31.28 % 26.09 % 20.75 % 18.45 % -94.48%
  QoQ % -99.09% -2.44% -13.62% 19.89% 25.73% 12.47% -
  Horiz. % 1.30% 142.87% 146.45% 169.54% 141.41% 112.47% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 325.78 326.64 319.86 598.75 561.24 517.78 533.04 -28.00%
  QoQ % -0.26% 2.12% -46.58% 6.68% 8.39% -2.86% -
  Horiz. % 61.12% 61.28% 60.01% 112.33% 105.29% 97.14% 100.00%
EPS 34.71 36.90 35.40 62.56 52.17 41.49 36.91 -4.02%
  QoQ % -5.93% 4.24% -43.41% 19.92% 25.74% 12.41% -
  Horiz. % 94.04% 99.97% 95.91% 169.49% 141.34% 112.41% 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 145.0000 1.4000 1.3100 2.0000 2.0000 2.0000 2.0000 1,643.25%
  QoQ % 10,257.14% 6.87% -34.50% 0.00% 0.00% 0.00% -
  Horiz. % 7,250.00% 70.00% 65.50% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 81.44 81.93 79.96 74.84 70.17 65.44 66.29 14.72%
  QoQ % -0.60% 2.46% 6.84% 6.66% 7.23% -1.28% -
  Horiz. % 122.85% 123.59% 120.62% 112.90% 105.85% 98.72% 100.00%
EPS 8.68 9.26 8.85 7.82 6.52 5.24 4.59 52.98%
  QoQ % -6.26% 4.63% 13.17% 19.94% 24.43% 14.16% -
  Horiz. % 189.11% 201.74% 192.81% 170.37% 142.05% 114.16% 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 36.2470 0.3512 0.3275 0.2500 0.2500 0.2528 0.2487 2,677.90%
  QoQ % 10,220.90% 7.24% 31.00% 0.00% -1.11% 1.65% -
  Horiz. % 14,574.59% 141.21% 131.68% 100.52% 100.52% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.4000 3.1600 2.9700 7.6000 8.0000 5.4300 4.3300 -
P/RPS 1.04 0.97 0.93 1.27 1.43 1.05 0.81 18.15%
  QoQ % 7.22% 4.30% -26.77% -11.19% 36.19% 29.63% -
  Horiz. % 128.40% 119.75% 114.81% 156.79% 176.54% 129.63% 100.00%
P/EPS 9.80 8.56 8.39 12.15 15.33 13.09 11.73 -11.30%
  QoQ % 14.49% 2.03% -30.95% -20.74% 17.11% 11.59% -
  Horiz. % 83.55% 72.98% 71.53% 103.58% 130.69% 111.59% 100.00%
EY 10.21 11.68 11.92 8.23 6.52 7.64 8.52 12.83%
  QoQ % -12.59% -2.01% 44.84% 26.23% -14.66% -10.33% -
  Horiz. % 119.84% 137.09% 139.91% 96.60% 76.53% 89.67% 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 0.02 2.26 2.27 3.80 4.00 2.72 2.17 -95.62%
  QoQ % -99.12% -0.44% -40.26% -5.00% 47.06% 25.35% -
  Horiz. % 0.92% 104.15% 104.61% 175.12% 184.33% 125.35% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 23/02/11 18/11/10 26/08/10 20/05/10 25/02/10 24/11/09 -
Price 3.2300 3.1800 3.2100 3.4600 7.5200 6.8600 5.0000 -
P/RPS 0.99 0.97 1.00 0.58 1.34 1.32 0.94 3.52%
  QoQ % 2.06% -3.00% 72.41% -56.72% 1.52% 40.43% -
  Horiz. % 105.32% 103.19% 106.38% 61.70% 142.55% 140.43% 100.00%
P/EPS 9.31 8.62 9.07 5.53 14.41 16.53 13.55 -22.15%
  QoQ % 8.00% -4.96% 64.01% -61.62% -12.83% 21.99% -
  Horiz. % 68.71% 63.62% 66.94% 40.81% 106.35% 121.99% 100.00%
EY 10.75 11.60 11.03 18.08 6.94 6.05 7.38 28.53%
  QoQ % -7.33% 5.17% -38.99% 160.52% 14.71% -18.02% -
  Horiz. % 145.66% 157.18% 149.46% 244.99% 94.04% 81.98% 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 0.02 2.27 2.45 1.73 3.76 3.43 2.50 -96.01%
  QoQ % -99.12% -7.35% 41.62% -53.99% 9.62% 37.20% -
  Horiz. % 0.80% 90.80% 98.00% 69.20% 150.40% 137.20% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers