Highlights

[KOSSAN] QoQ TTM 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 -     24.37%    YoY -     40.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,047,872 1,022,648 957,101 897,368 836,971 847,868 875,016 12.73%
  QoQ % 2.47% 6.85% 6.66% 7.22% -1.29% -3.10% -
  Horiz. % 119.75% 116.87% 109.38% 102.55% 95.65% 96.90% 100.00%
PBT 148,053 144,702 127,390 107,899 87,395 74,585 73,057 59.94%
  QoQ % 2.32% 13.59% 18.06% 23.46% 17.18% 2.09% -
  Horiz. % 202.65% 198.07% 174.37% 147.69% 119.63% 102.09% 100.00%
Tax -29,470 -31,322 -27,255 -24,275 -20,217 -15,770 -14,210 62.41%
  QoQ % 5.91% -14.92% -12.28% -20.07% -28.20% -10.98% -
  Horiz. % 207.39% 220.42% 191.80% 170.83% 142.27% 110.98% 100.00%
NP 118,583 113,380 100,135 83,624 67,178 58,815 58,847 59.33%
  QoQ % 4.59% 13.23% 19.74% 24.48% 14.22% -0.05% -
  Horiz. % 201.51% 192.67% 170.16% 142.10% 114.16% 99.95% 100.00%
NP to SH 118,384 113,181 99,998 83,418 67,072 58,709 58,659 59.50%
  QoQ % 4.60% 13.18% 19.88% 24.37% 14.24% 0.09% -
  Horiz. % 201.82% 192.95% 170.47% 142.21% 114.34% 100.09% 100.00%
Tax Rate 19.91 % 21.65 % 21.39 % 22.50 % 23.13 % 21.14 % 19.45 % 1.57%
  QoQ % -8.04% 1.22% -4.93% -2.72% 9.41% 8.69% -
  Horiz. % 102.37% 111.31% 109.97% 115.68% 118.92% 108.69% 100.00%
Total Cost 929,289 909,268 856,966 813,744 769,793 789,053 816,169 9.01%
  QoQ % 2.20% 6.10% 5.31% 5.71% -2.44% -3.32% -
  Horiz. % 113.86% 111.41% 105.00% 99.70% 94.32% 96.68% 100.00%
Net Worth 449,128 418,833 319,701 319,778 323,293 318,126 330,577 22.60%
  QoQ % 7.23% 31.01% -0.02% -1.09% 1.62% -3.77% -
  Horiz. % 135.86% 126.70% 96.71% 96.73% 97.80% 96.23% 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 0 0 0 0 0 0 9,321 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 15.89 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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 449,128 418,833 319,701 319,778 323,293 318,126 330,577 22.60%
  QoQ % 7.23% 31.01% -0.02% -1.09% 1.62% -3.77% -
  Horiz. % 135.86% 126.70% 96.71% 96.73% 97.80% 96.23% 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 11.32 % 11.09 % 10.46 % 9.32 % 8.03 % 6.94 % 6.73 % 41.30%
  QoQ % 2.07% 6.02% 12.23% 16.06% 15.71% 3.12% -
  Horiz. % 168.20% 164.78% 155.42% 138.48% 119.32% 103.12% 100.00%
ROE 26.36 % 27.02 % 31.28 % 26.09 % 20.75 % 18.45 % 17.74 % 30.12%
  QoQ % -2.44% -13.62% 19.89% 25.73% 12.47% 4.00% -
  Horiz. % 148.59% 152.31% 176.32% 147.07% 116.97% 104.00% 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 326.64 319.86 598.75 561.24 517.78 533.04 539.97 -28.41%
  QoQ % 2.12% -46.58% 6.68% 8.39% -2.86% -1.28% -
  Horiz. % 60.49% 59.24% 110.89% 103.94% 95.89% 98.72% 100.00%
EPS 36.90 35.40 62.56 52.17 41.49 36.91 36.20 1.28%
  QoQ % 4.24% -43.41% 19.92% 25.74% 12.41% 1.96% -
  Horiz. % 101.93% 97.79% 172.82% 144.12% 114.61% 101.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4000 1.3100 2.0000 2.0000 2.0000 2.0000 2.0400 -22.14%
  QoQ % 6.87% -34.50% 0.00% 0.00% 0.00% -1.96% -
  Horiz. % 68.63% 64.22% 98.04% 98.04% 98.04% 98.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.97 39.98 37.42 35.08 32.72 33.15 34.21 12.74%
  QoQ % 2.48% 6.84% 6.67% 7.21% -1.30% -3.10% -
  Horiz. % 119.76% 116.87% 109.38% 102.54% 95.64% 96.90% 100.00%
EPS 4.63 4.42 3.91 3.26 2.62 2.30 2.29 59.69%
  QoQ % 4.75% 13.04% 19.94% 24.43% 13.91% 0.44% -
  Horiz. % 202.18% 193.01% 170.74% 142.36% 114.41% 100.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1756 0.1637 0.1250 0.1250 0.1264 0.1244 0.1292 22.63%
  QoQ % 7.27% 30.96% 0.00% -1.11% 1.61% -3.72% -
  Horiz. % 135.91% 126.70% 96.75% 96.75% 97.83% 96.28% 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 0.97 0.93 1.27 1.43 1.05 0.81 0.69 25.41%
  QoQ % 4.30% -26.77% -11.19% 36.19% 29.63% 17.39% -
  Horiz. % 140.58% 134.78% 184.06% 207.25% 152.17% 117.39% 100.00%
P/EPS 8.56 8.39 12.15 15.33 13.09 11.73 10.28 -11.46%
  QoQ % 2.03% -30.95% -20.74% 17.11% 11.59% 14.11% -
  Horiz. % 83.27% 81.61% 118.19% 149.12% 127.33% 114.11% 100.00%
EY 11.68 11.92 8.23 6.52 7.64 8.52 9.73 12.91%
  QoQ % -2.01% 44.84% 26.23% -14.66% -10.33% -12.44% -
  Horiz. % 120.04% 122.51% 84.58% 67.01% 78.52% 87.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.26 2.27 3.80 4.00 2.72 2.17 1.82 15.48%
  QoQ % -0.44% -40.26% -5.00% 47.06% 25.35% 19.23% -
  Horiz. % 124.18% 124.73% 208.79% 219.78% 149.45% 119.23% 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 0.97 1.00 0.58 1.34 1.32 0.94 0.71 23.05%
  QoQ % -3.00% 72.41% -56.72% 1.52% 40.43% 32.39% -
  Horiz. % 136.62% 140.85% 81.69% 188.73% 185.92% 132.39% 100.00%
P/EPS 8.62 9.07 5.53 14.41 16.53 13.55 10.66 -13.17%
  QoQ % -4.96% 64.01% -61.62% -12.83% 21.99% 27.11% -
  Horiz. % 80.86% 85.08% 51.88% 135.18% 155.07% 127.11% 100.00%
EY 11.60 11.03 18.08 6.94 6.05 7.38 9.38 15.17%
  QoQ % 5.17% -38.99% 160.52% 14.71% -18.02% -21.32% -
  Horiz. % 123.67% 117.59% 192.75% 73.99% 64.50% 78.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.27 2.45 1.73 3.76 3.43 2.50 1.89 12.95%
  QoQ % -7.35% 41.62% -53.99% 9.62% 37.20% 32.28% -
  Horiz. % 120.11% 129.63% 91.53% 198.94% 181.48% 132.28% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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