Highlights

[KOSSAN] QoQ TTM 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 -     4.60%    YoY -     76.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,063,560 1,060,664 1,041,549 1,047,872 1,022,648 957,101 897,368 11.98%
  QoQ % 0.27% 1.84% -0.60% 2.47% 6.85% 6.66% -
  Horiz. % 118.52% 118.20% 116.07% 116.77% 113.96% 106.66% 100.00%
PBT 120,588 127,573 137,178 148,053 144,702 127,390 107,899 7.69%
  QoQ % -5.48% -7.00% -7.35% 2.32% 13.59% 18.06% -
  Horiz. % 111.76% 118.23% 127.14% 137.21% 134.11% 118.06% 100.00%
Tax -22,455 -24,915 -25,695 -29,470 -31,322 -27,255 -24,275 -5.06%
  QoQ % 9.87% 3.04% 12.81% 5.91% -14.92% -12.28% -
  Horiz. % 92.50% 102.64% 105.85% 121.40% 129.03% 112.28% 100.00%
NP 98,133 102,658 111,483 118,583 113,380 100,135 83,624 11.24%
  QoQ % -4.41% -7.92% -5.99% 4.59% 13.23% 19.74% -
  Horiz. % 117.35% 122.76% 133.31% 141.80% 135.58% 119.74% 100.00%
NP to SH 96,986 101,894 110,960 118,384 113,181 99,998 83,418 10.56%
  QoQ % -4.82% -8.17% -6.27% 4.60% 13.18% 19.88% -
  Horiz. % 116.27% 122.15% 133.02% 141.92% 135.68% 119.88% 100.00%
Tax Rate 18.62 % 19.53 % 18.73 % 19.91 % 21.65 % 21.39 % 22.50 % -11.84%
  QoQ % -4.66% 4.27% -5.93% -8.04% 1.22% -4.93% -
  Horiz. % 82.76% 86.80% 83.24% 88.49% 96.22% 95.07% 100.00%
Total Cost 965,427 958,006 930,066 929,289 909,268 856,966 813,744 12.06%
  QoQ % 0.77% 3.00% 0.08% 2.20% 6.10% 5.31% -
  Horiz. % 118.64% 117.73% 114.29% 114.20% 111.74% 105.31% 100.00%
Net Worth 479,898 479,496 46,357,591 449,128 418,833 319,701 319,778 31.05%
  QoQ % 0.08% -98.97% 10,221.68% 7.23% 31.01% -0.02% -
  Horiz. % 150.07% 149.95% 14,496.76% 140.45% 130.98% 99.98% 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 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.10 % - % - % - % - % - % - % -
  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 46,357,591 449,128 418,833 319,701 319,778 31.05%
  QoQ % 0.08% -98.97% 10,221.68% 7.23% 31.01% -0.02% -
  Horiz. % 150.07% 149.95% 14,496.76% 140.45% 130.98% 99.98% 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 9.23 % 9.68 % 10.70 % 11.32 % 11.09 % 10.46 % 9.32 % -0.64%
  QoQ % -4.65% -9.53% -5.48% 2.07% 6.02% 12.23% -
  Horiz. % 99.03% 103.86% 114.81% 121.46% 118.99% 112.23% 100.00%
ROE 20.21 % 21.25 % 0.24 % 26.36 % 27.02 % 31.28 % 26.09 % -15.64%
  QoQ % -4.89% 8,754.17% -99.09% -2.44% -13.62% 19.89% -
  Horiz. % 77.46% 81.45% 0.92% 101.03% 103.56% 119.89% 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 332.43 331.81 325.78 326.64 319.86 598.75 561.24 -29.45%
  QoQ % 0.19% 1.85% -0.26% 2.12% -46.58% 6.68% -
  Horiz. % 59.23% 59.12% 58.05% 58.20% 56.99% 106.68% 100.00%
EPS 30.31 31.88 34.71 36.90 35.40 62.56 52.17 -30.35%
  QoQ % -4.92% -8.15% -5.93% 4.24% -43.41% 19.92% -
  Horiz. % 58.10% 61.11% 66.53% 70.73% 67.86% 119.92% 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 2.0000 2.0000 -17.44%
  QoQ % 0.00% -98.97% 10,257.14% 6.87% -34.50% 0.00% -
  Horiz. % 75.00% 75.00% 7,250.00% 70.00% 65.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 83.16 82.93 81.44 81.93 79.96 74.84 70.17 11.98%
  QoQ % 0.28% 1.83% -0.60% 2.46% 6.84% 6.66% -
  Horiz. % 118.51% 118.18% 116.06% 116.76% 113.95% 106.66% 100.00%
EPS 7.58 7.97 8.68 9.26 8.85 7.82 6.52 10.55%
  QoQ % -4.89% -8.18% -6.26% 4.63% 13.17% 19.94% -
  Horiz. % 116.26% 122.24% 133.13% 142.02% 135.74% 119.94% 100.00%
DPS 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% - - - - - -
NAPS 0.3752 0.3749 36.2470 0.3512 0.3275 0.2500 0.2500 31.05%
  QoQ % 0.08% -98.97% 10,220.90% 7.24% 31.00% 0.00% -
  Horiz. % 150.08% 149.96% 14,498.80% 140.48% 131.00% 100.00% 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 0.82 0.94 1.04 0.97 0.93 1.27 1.43 -30.96%
  QoQ % -12.77% -9.62% 7.22% 4.30% -26.77% -11.19% -
  Horiz. % 57.34% 65.73% 72.73% 67.83% 65.03% 88.81% 100.00%
P/EPS 8.97 9.79 9.80 8.56 8.39 12.15 15.33 -30.02%
  QoQ % -8.38% -0.10% 14.49% 2.03% -30.95% -20.74% -
  Horiz. % 58.51% 63.86% 63.93% 55.84% 54.73% 79.26% 100.00%
EY 11.15 10.22 10.21 11.68 11.92 8.23 6.52 42.96%
  QoQ % 9.10% 0.10% -12.59% -2.01% 44.84% 26.23% -
  Horiz. % 171.01% 156.75% 156.60% 179.14% 182.82% 126.23% 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 1.81 2.08 0.02 2.26 2.27 3.80 4.00 -41.03%
  QoQ % -12.98% 10,300.00% -99.12% -0.44% -40.26% -5.00% -
  Horiz. % 45.25% 52.00% 0.50% 56.50% 56.75% 95.00% 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 0.92 0.84 0.99 0.97 1.00 0.58 1.34 -22.16%
  QoQ % 9.52% -15.15% 2.06% -3.00% 72.41% -56.72% -
  Horiz. % 68.66% 62.69% 73.88% 72.39% 74.63% 43.28% 100.00%
P/EPS 10.13 8.72 9.31 8.62 9.07 5.53 14.41 -20.92%
  QoQ % 16.17% -6.34% 8.00% -4.96% 64.01% -61.62% -
  Horiz. % 70.30% 60.51% 64.61% 59.82% 62.94% 38.38% 100.00%
EY 9.87 11.47 10.75 11.60 11.03 18.08 6.94 26.44%
  QoQ % -13.95% 6.70% -7.33% 5.17% -38.99% 160.52% -
  Horiz. % 142.22% 165.27% 154.90% 167.15% 158.93% 260.52% 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 1.73 3.76 -33.24%
  QoQ % 10.81% 9,150.00% -99.12% -7.35% 41.62% -53.99% -
  Horiz. % 54.52% 49.20% 0.53% 60.37% 65.16% 46.01% 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