Highlights

[KOSSAN] QoQ TTM Result on 2011-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -5.78%    YoY -     -22.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,198,447 1,154,248 1,125,105 1,092,117 1,063,560 1,060,664 1,041,549 9.78%
  QoQ % 3.83% 2.59% 3.02% 2.69% 0.27% 1.84% -
  Horiz. % 115.06% 110.82% 108.02% 104.86% 102.11% 101.84% 100.00%
PBT 130,198 121,308 116,859 116,130 120,588 127,573 137,178 -3.41%
  QoQ % 7.33% 3.81% 0.63% -3.70% -5.48% -7.00% -
  Horiz. % 94.91% 88.43% 85.19% 84.66% 87.91% 93.00% 100.00%
Tax -29,364 -26,497 -24,809 -23,159 -22,455 -24,915 -25,695 9.28%
  QoQ % -10.82% -6.80% -7.12% -3.14% 9.87% 3.04% -
  Horiz. % 114.28% 103.12% 96.55% 90.13% 87.39% 96.96% 100.00%
NP 100,834 94,811 92,050 92,971 98,133 102,658 111,483 -6.46%
  QoQ % 6.35% 3.00% -0.99% -5.26% -4.41% -7.92% -
  Horiz. % 90.45% 85.05% 82.57% 83.39% 88.03% 92.08% 100.00%
NP to SH 98,642 93,064 90,381 91,382 96,986 101,894 110,960 -7.53%
  QoQ % 5.99% 2.97% -1.10% -5.78% -4.82% -8.17% -
  Horiz. % 88.90% 83.87% 81.45% 82.36% 87.41% 91.83% 100.00%
Tax Rate 22.55 % 21.84 % 21.23 % 19.94 % 18.62 % 19.53 % 18.73 % 13.13%
  QoQ % 3.25% 2.87% 6.47% 7.09% -4.66% 4.27% -
  Horiz. % 120.40% 116.60% 113.35% 106.46% 99.41% 104.27% 100.00%
Total Cost 1,097,613 1,059,437 1,033,055 999,146 965,427 958,006 930,066 11.64%
  QoQ % 3.60% 2.55% 3.39% 3.49% 0.77% 3.00% -
  Horiz. % 118.01% 113.91% 111.07% 107.43% 103.80% 103.00% 100.00%
Net Worth 553,088 536,986 51,449,695 488,364 479,898 479,496 46,357,591 -94.74%
  QoQ % 3.00% -98.96% 10,435.10% 1.76% 0.08% -98.97% -
  Horiz. % 1.19% 1.16% 110.98% 1.05% 1.04% 1.03% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 0 0 0 0 95 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 0.10 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 553,088 536,986 51,449,695 488,364 479,898 479,496 46,357,591 -94.74%
  QoQ % 3.00% -98.96% 10,435.10% 1.76% 0.08% -98.97% -
  Horiz. % 1.19% 1.16% 110.98% 1.05% 1.04% 1.03% 100.00%
NOSH 319,704 319,634 319,563 325,576 319,932 319,664 319,707 -0.00%
  QoQ % 0.02% 0.02% -1.85% 1.76% 0.08% -0.01% -
  Horiz. % 100.00% 99.98% 99.95% 101.84% 100.07% 99.99% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.41 % 8.21 % 8.18 % 8.51 % 9.23 % 9.68 % 10.70 % -14.79%
  QoQ % 2.44% 0.37% -3.88% -7.80% -4.65% -9.53% -
  Horiz. % 78.60% 76.73% 76.45% 79.53% 86.26% 90.47% 100.00%
ROE 17.83 % 17.33 % 0.18 % 18.71 % 20.21 % 21.25 % 0.24 % 1,653.42%
  QoQ % 2.89% 9,527.78% -99.04% -7.42% -4.89% 8,754.17% -
  Horiz. % 7,429.17% 7,220.83% 75.00% 7,795.83% 8,420.83% 8,854.17% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 374.86 361.11 352.08 335.44 332.43 331.81 325.78 9.78%
  QoQ % 3.81% 2.56% 4.96% 0.91% 0.19% 1.85% -
  Horiz. % 115.07% 110.84% 108.07% 102.97% 102.04% 101.85% 100.00%
EPS 30.85 29.12 28.28 28.07 30.31 31.88 34.71 -7.54%
  QoQ % 5.94% 2.97% 0.75% -7.39% -4.92% -8.15% -
  Horiz. % 88.88% 83.90% 81.48% 80.87% 87.32% 91.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7300 1.6800 161.0000 1.5000 1.5000 1.5000 145.0000 -94.74%
  QoQ % 2.98% -98.96% 10,633.33% 0.00% 0.00% -98.97% -
  Horiz. % 1.19% 1.16% 111.03% 1.03% 1.03% 1.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 46.85 45.13 43.99 42.70 41.58 41.47 40.72 9.77%
  QoQ % 3.81% 2.59% 3.02% 2.69% 0.27% 1.84% -
  Horiz. % 115.05% 110.83% 108.03% 104.86% 102.11% 101.84% 100.00%
EPS 3.86 3.64 3.53 3.57 3.79 3.98 4.34 -7.50%
  QoQ % 6.04% 3.12% -1.12% -5.80% -4.77% -8.29% -
  Horiz. % 88.94% 83.87% 81.34% 82.26% 87.33% 91.71% 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 0.2162 0.2099 20.1143 0.1909 0.1876 0.1875 18.1235 -94.74%
  QoQ % 3.00% -98.96% 10,436.56% 1.76% 0.05% -98.97% -
  Horiz. % 1.19% 1.16% 110.98% 1.05% 1.04% 1.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.0400 3.2200 3.3500 3.2500 2.7200 3.1200 3.4000 -
P/RPS 0.81 0.89 0.95 0.97 0.82 0.94 1.04 -15.31%
  QoQ % -8.99% -6.32% -2.06% 18.29% -12.77% -9.62% -
  Horiz. % 77.88% 85.58% 91.35% 93.27% 78.85% 90.38% 100.00%
P/EPS 9.85 11.06 11.84 11.58 8.97 9.79 9.80 0.34%
  QoQ % -10.94% -6.59% 2.25% 29.10% -8.38% -0.10% -
  Horiz. % 100.51% 112.86% 120.82% 118.16% 91.53% 99.90% 100.00%
EY 10.15 9.04 8.44 8.64 11.15 10.22 10.21 -0.39%
  QoQ % 12.28% 7.11% -2.31% -22.51% 9.10% 0.10% -
  Horiz. % 99.41% 88.54% 82.66% 84.62% 109.21% 100.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.76 1.92 0.02 2.17 1.81 2.08 0.02 1,862.37%
  QoQ % -8.33% 9,500.00% -99.08% 19.89% -12.98% 10,300.00% -
  Horiz. % 8,800.00% 9,600.00% 100.00% 10,850.00% 9,050.00% 10,400.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 24/05/12 24/02/12 17/11/11 24/08/11 19/05/11 -
Price 3.1900 3.2900 3.1200 3.2800 3.0700 2.7800 3.2300 -
P/RPS 0.85 0.91 0.89 0.98 0.92 0.84 0.99 -9.64%
  QoQ % -6.59% 2.25% -9.18% 6.52% 9.52% -15.15% -
  Horiz. % 85.86% 91.92% 89.90% 98.99% 92.93% 84.85% 100.00%
P/EPS 10.34 11.30 11.03 11.69 10.13 8.72 9.31 7.23%
  QoQ % -8.50% 2.45% -5.65% 15.40% 16.17% -6.34% -
  Horiz. % 111.06% 121.37% 118.47% 125.56% 108.81% 93.66% 100.00%
EY 9.67 8.85 9.06 8.56 9.87 11.47 10.75 -6.80%
  QoQ % 9.27% -2.32% 5.84% -13.27% -13.95% 6.70% -
  Horiz. % 89.95% 82.33% 84.28% 79.63% 91.81% 106.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.84 1.96 0.02 2.19 2.05 1.85 0.02 1,921.23%
  QoQ % -6.12% 9,700.00% -99.09% 6.83% 10.81% 9,150.00% -
  Horiz. % 9,200.00% 9,800.00% 100.00% 10,950.00% 10,250.00% 9,250.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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