Highlights

[KOSSAN] QoQ TTM Result on 2009-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     0.09%    YoY -     -13.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 957,101 897,368 836,971 847,868 875,016 895,536 893,106 4.73%
  QoQ % 6.66% 7.22% -1.29% -3.10% -2.29% 0.27% -
  Horiz. % 107.17% 100.48% 93.71% 94.93% 97.97% 100.27% 100.00%
PBT 127,390 107,899 87,395 74,585 73,057 73,741 73,069 45.00%
  QoQ % 18.06% 23.46% 17.18% 2.09% -0.93% 0.92% -
  Horiz. % 174.34% 147.67% 119.61% 102.07% 99.98% 100.92% 100.00%
Tax -27,255 -24,275 -20,217 -15,770 -14,210 -14,480 -13,818 57.47%
  QoQ % -12.28% -20.07% -28.20% -10.98% 1.86% -4.79% -
  Horiz. % 197.24% 175.68% 146.31% 114.13% 102.84% 104.79% 100.00%
NP 100,135 83,624 67,178 58,815 58,847 59,261 59,251 42.02%
  QoQ % 19.74% 24.48% 14.22% -0.05% -0.70% 0.02% -
  Horiz. % 169.00% 141.14% 113.38% 99.26% 99.32% 100.02% 100.00%
NP to SH 99,998 83,418 67,072 58,709 58,659 59,261 59,251 41.89%
  QoQ % 19.88% 24.37% 14.24% 0.09% -1.02% 0.02% -
  Horiz. % 168.77% 140.79% 113.20% 99.09% 99.00% 100.02% 100.00%
Tax Rate 21.39 % 22.50 % 23.13 % 21.14 % 19.45 % 19.64 % 18.91 % 8.59%
  QoQ % -4.93% -2.72% 9.41% 8.69% -0.97% 3.86% -
  Horiz. % 113.11% 118.98% 122.32% 111.79% 102.86% 103.86% 100.00%
Total Cost 856,966 813,744 769,793 789,053 816,169 836,275 833,855 1.84%
  QoQ % 5.31% 5.71% -2.44% -3.32% -2.40% 0.29% -
  Horiz. % 102.77% 97.59% 92.32% 94.63% 97.88% 100.29% 100.00%
Net Worth 319,701 319,778 323,293 318,126 330,577 314,176 298,823 4.62%
  QoQ % -0.02% -1.09% 1.62% -3.77% 5.22% 5.14% -
  Horiz. % 106.99% 107.01% 108.19% 106.46% 110.63% 105.14% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 0 0 0 0 9,321 9,321 9,321 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 15.89 % 15.73 % 15.73 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 1.02% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 101.02% 100.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 319,701 319,778 323,293 318,126 330,577 314,176 298,823 4.62%
  QoQ % -0.02% -1.09% 1.62% -3.77% 5.22% 5.14% -
  Horiz. % 106.99% 107.01% 108.19% 106.46% 110.63% 105.14% 100.00%
NOSH 159,850 159,889 161,646 159,063 162,047 161,116 159,798 0.02%
  QoQ % -0.02% -1.09% 1.62% -1.84% 0.58% 0.82% -
  Horiz. % 100.03% 100.06% 101.16% 99.54% 101.41% 100.82% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.46 % 9.32 % 8.03 % 6.94 % 6.73 % 6.62 % 6.63 % 35.64%
  QoQ % 12.23% 16.06% 15.71% 3.12% 1.66% -0.15% -
  Horiz. % 157.77% 140.57% 121.12% 104.68% 101.51% 99.85% 100.00%
ROE 31.28 % 26.09 % 20.75 % 18.45 % 17.74 % 18.86 % 19.83 % 35.62%
  QoQ % 19.89% 25.73% 12.47% 4.00% -5.94% -4.89% -
  Horiz. % 157.74% 131.57% 104.64% 93.04% 89.46% 95.11% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 598.75 561.24 517.78 533.04 539.97 555.83 558.89 4.71%
  QoQ % 6.68% 8.39% -2.86% -1.28% -2.85% -0.55% -
  Horiz. % 107.13% 100.42% 92.64% 95.37% 96.61% 99.45% 100.00%
EPS 62.56 52.17 41.49 36.91 36.20 36.78 37.08 41.86%
  QoQ % 19.92% 25.74% 12.41% 1.96% -1.58% -0.81% -
  Horiz. % 168.72% 140.70% 111.89% 99.54% 97.63% 99.19% 100.00%
DPS 0.00 0.00 0.00 0.00 5.83 5.83 5.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 2.0000 2.0000 2.0000 2.0000 2.0400 1.9500 1.8700 4.60%
  QoQ % 0.00% 0.00% 0.00% -1.96% 4.62% 4.28% -
  Horiz. % 106.95% 106.95% 106.95% 106.95% 109.09% 104.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.84 70.17 65.44 66.29 68.42 70.02 69.83 4.74%
  QoQ % 6.66% 7.23% -1.28% -3.11% -2.29% 0.27% -
  Horiz. % 107.17% 100.49% 93.71% 94.93% 97.98% 100.27% 100.00%
EPS 7.82 6.52 5.24 4.59 4.59 4.63 4.63 41.96%
  QoQ % 19.94% 24.43% 14.16% 0.00% -0.86% 0.00% -
  Horiz. % 168.90% 140.82% 113.17% 99.14% 99.14% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.73 0.73 0.73 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.2500 0.2500 0.2528 0.2487 0.2585 0.2457 0.2337 4.61%
  QoQ % 0.00% -1.11% 1.65% -3.79% 5.21% 5.13% -
  Horiz. % 106.97% 106.97% 108.17% 106.42% 110.61% 105.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 7.6000 8.0000 5.4300 4.3300 3.7200 2.8800 2.8000 -
P/RPS 1.27 1.43 1.05 0.81 0.69 0.52 0.50 86.48%
  QoQ % -11.19% 36.19% 29.63% 17.39% 32.69% 4.00% -
  Horiz. % 254.00% 286.00% 210.00% 162.00% 138.00% 104.00% 100.00%
P/EPS 12.15 15.33 13.09 11.73 10.28 7.83 7.55 37.45%
  QoQ % -20.74% 17.11% 11.59% 14.11% 31.29% 3.71% -
  Horiz. % 160.93% 203.05% 173.38% 155.36% 136.16% 103.71% 100.00%
EY 8.23 6.52 7.64 8.52 9.73 12.77 13.24 -27.23%
  QoQ % 26.23% -14.66% -10.33% -12.44% -23.81% -3.55% -
  Horiz. % 62.16% 49.24% 57.70% 64.35% 73.49% 96.45% 100.00%
DY 0.00 0.00 0.00 0.00 1.57 2.02 2.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -22.28% -2.88% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 75.48% 97.12% 100.00%
P/NAPS 3.80 4.00 2.72 2.17 1.82 1.48 1.50 86.15%
  QoQ % -5.00% 47.06% 25.35% 19.23% 22.97% -1.33% -
  Horiz. % 253.33% 266.67% 181.33% 144.67% 121.33% 98.67% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 20/05/10 25/02/10 24/11/09 20/08/09 21/05/09 20/02/09 -
Price 3.4600 7.5200 6.8600 5.0000 3.8600 3.6000 2.9900 -
P/RPS 0.58 1.34 1.32 0.94 0.71 0.65 0.53 6.21%
  QoQ % -56.72% 1.52% 40.43% 32.39% 9.23% 22.64% -
  Horiz. % 109.43% 252.83% 249.06% 177.36% 133.96% 122.64% 100.00%
P/EPS 5.53 14.41 16.53 13.55 10.66 9.79 8.06 -22.26%
  QoQ % -61.62% -12.83% 21.99% 27.11% 8.89% 21.46% -
  Horiz. % 68.61% 178.78% 205.09% 168.11% 132.26% 121.46% 100.00%
EY 18.08 6.94 6.05 7.38 9.38 10.22 12.40 28.67%
  QoQ % 160.52% 14.71% -18.02% -21.32% -8.22% -17.58% -
  Horiz. % 145.81% 55.97% 48.79% 59.52% 75.65% 82.42% 100.00%
DY 0.00 0.00 0.00 0.00 1.51 1.62 1.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.79% -16.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 77.44% 83.08% 100.00%
P/NAPS 1.73 3.76 3.43 2.50 1.89 1.85 1.60 5.36%
  QoQ % -53.99% 9.62% 37.20% 32.28% 2.16% 15.62% -
  Horiz. % 108.12% 235.00% 214.38% 156.25% 118.12% 115.62% 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.
 


 

233  284  518  1239 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.16+0.025 
 RSAWIT 0.345+0.025 
 XDL 0.160.00 
 TDM 0.31+0.01 
 HSI-C7K 0.38-0.13 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers