Highlights

[KOSSAN] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     -1.10%    YoY -     -1.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,188,374 1,064,112 1,038,526 798,268 834,448 646,536 481,004 16.25%
  YoY % 11.68% 2.46% 30.10% -4.34% 29.06% 34.41% -
  Horiz. % 247.06% 221.23% 215.91% 165.96% 173.48% 134.41% 100.00%
PBT 119,460 109,104 150,078 70,076 70,098 55,776 40,944 19.52%
  YoY % 9.49% -27.30% 114.16% -0.03% 25.68% 36.23% -
  Horiz. % 291.76% 266.47% 366.54% 171.15% 171.20% 136.23% 100.00%
Tax -26,426 -19,750 -28,860 -14,560 -14,000 -9,720 -7,000 24.76%
  YoY % -33.80% 31.57% -98.21% -4.00% -44.03% -38.86% -
  Horiz. % 377.51% 282.14% 412.29% 208.00% 200.00% 138.86% 100.00%
NP 93,034 89,354 121,218 55,516 56,098 46,056 33,944 18.28%
  YoY % 4.12% -26.29% 118.35% -1.04% 21.80% 35.68% -
  Horiz. % 274.08% 263.24% 357.11% 163.55% 165.27% 135.68% 100.00%
NP to SH 91,150 87,784 120,782 55,516 56,098 46,056 33,944 17.88%
  YoY % 3.83% -27.32% 117.56% -1.04% 21.80% 35.68% -
  Horiz. % 268.53% 258.61% 355.83% 163.55% 165.27% 135.68% 100.00%
Tax Rate 22.12 % 18.10 % 19.23 % 20.78 % 19.97 % 17.43 % 17.10 % 4.38%
  YoY % 22.21% -5.88% -7.46% 4.06% 14.57% 1.93% -
  Horiz. % 129.36% 105.85% 112.46% 121.52% 116.78% 101.93% 100.00%
Total Cost 1,095,340 974,758 917,308 742,752 778,350 600,480 447,060 16.09%
  YoY % 12.37% 6.26% 23.50% -4.57% 29.62% 34.32% -
  Horiz. % 245.01% 218.04% 205.19% 166.14% 174.10% 134.32% 100.00%
Net Worth 537,305 479,519 402,819 329,606 278,092 212,689 175,792 20.45%
  YoY % 12.05% 19.04% 22.21% 18.52% 30.75% 20.99% -
  Horiz. % 305.65% 272.78% 229.14% 187.50% 158.19% 120.99% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 537,305 479,519 402,819 329,606 278,092 212,689 175,792 20.45%
  YoY % 12.05% 19.04% 22.21% 18.52% 30.75% 20.99% -
  Horiz. % 305.65% 272.78% 229.14% 187.50% 158.19% 120.99% 100.00%
NOSH 319,824 319,679 159,849 161,571 159,823 159,916 159,783 12.25%
  YoY % 0.05% 99.99% -1.07% 1.09% -0.06% 0.08% -
  Horiz. % 200.16% 200.07% 100.04% 101.12% 100.02% 100.08% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.83 % 8.40 % 11.67 % 6.95 % 6.72 % 7.12 % 7.06 % 1.74%
  YoY % -6.79% -28.02% 67.91% 3.42% -5.62% 0.85% -
  Horiz. % 110.91% 118.98% 165.30% 98.44% 95.18% 100.85% 100.00%
ROE 16.96 % 18.31 % 29.98 % 16.84 % 20.17 % 21.65 % 19.31 % -2.14%
  YoY % -7.37% -38.93% 78.03% -16.51% -6.84% 12.12% -
  Horiz. % 87.83% 94.82% 155.26% 87.21% 104.45% 112.12% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 371.57 332.87 649.69 494.06 522.11 404.30 300.98 3.57%
  YoY % 11.63% -48.76% 31.50% -5.37% 29.14% 34.33% -
  Horiz. % 123.45% 110.60% 215.86% 164.15% 173.47% 134.33% 100.00%
EPS 28.50 27.46 75.56 34.36 35.10 28.80 21.24 5.02%
  YoY % 3.79% -63.66% 119.91% -2.11% 21.87% 35.59% -
  Horiz. % 134.18% 129.28% 355.74% 161.77% 165.25% 135.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6800 1.5000 2.5200 2.0400 1.7400 1.3300 1.1000 7.31%
  YoY % 12.00% -40.48% 23.53% 17.24% 30.83% 20.91% -
  Horiz. % 152.73% 136.36% 229.09% 185.45% 158.18% 120.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 46.46 41.60 40.60 31.21 32.62 25.28 18.80 16.26%
  YoY % 11.68% 2.46% 30.09% -4.32% 29.03% 34.47% -
  Horiz. % 247.13% 221.28% 215.96% 166.01% 173.51% 134.47% 100.00%
EPS 3.56 3.43 4.72 2.17 2.19 1.80 1.33 17.82%
  YoY % 3.79% -27.33% 117.51% -0.91% 21.67% 35.34% -
  Horiz. % 267.67% 257.89% 354.89% 163.16% 164.66% 135.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2101 0.1875 0.1575 0.1289 0.1087 0.0832 0.0687 20.46%
  YoY % 12.05% 19.05% 22.19% 18.58% 30.65% 21.11% -
  Horiz. % 305.82% 272.93% 229.26% 187.63% 158.22% 121.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.2200 3.1200 7.6000 3.7200 2.6800 5.9000 2.5300 -
P/RPS 0.87 0.94 1.17 0.75 0.51 1.46 0.84 0.59%
  YoY % -7.45% -19.66% 56.00% 47.06% -65.07% 73.81% -
  Horiz. % 103.57% 111.90% 139.29% 89.29% 60.71% 173.81% 100.00%
P/EPS 11.30 11.36 10.06 10.83 7.64 20.49 11.91 -0.87%
  YoY % -0.53% 12.92% -7.11% 41.75% -62.71% 72.04% -
  Horiz. % 94.88% 95.38% 84.47% 90.93% 64.15% 172.04% 100.00%
EY 8.85 8.80 9.94 9.24 13.10 4.88 8.40 0.87%
  YoY % 0.57% -11.47% 7.58% -29.47% 168.44% -41.90% -
  Horiz. % 105.36% 104.76% 118.33% 110.00% 155.95% 58.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.92 2.08 3.02 1.82 1.54 4.44 2.30 -2.96%
  YoY % -7.69% -31.13% 65.93% 18.18% -65.32% 93.04% -
  Horiz. % 83.48% 90.43% 131.30% 79.13% 66.96% 193.04% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 24/08/11 26/08/10 20/08/09 22/08/08 17/08/07 17/08/06 -
Price 3.2900 2.7800 3.4600 3.8600 2.3100 3.8800 2.8700 -
P/RPS 0.89 0.84 0.53 0.78 0.44 0.96 0.95 -1.08%
  YoY % 5.95% 58.49% -32.05% 77.27% -54.17% 1.05% -
  Horiz. % 93.68% 88.42% 55.79% 82.11% 46.32% 101.05% 100.00%
P/EPS 11.54 10.12 4.58 11.23 6.58 13.47 13.51 -2.59%
  YoY % 14.03% 120.96% -59.22% 70.67% -51.15% -0.30% -
  Horiz. % 85.42% 74.91% 33.90% 83.12% 48.70% 99.70% 100.00%
EY 8.66 9.88 21.84 8.90 15.19 7.42 7.40 2.65%
  YoY % -12.35% -54.76% 145.39% -41.41% 104.72% 0.27% -
  Horiz. % 117.03% 133.51% 295.14% 120.27% 205.27% 100.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.96 1.85 1.37 1.89 1.33 2.92 2.61 -4.66%
  YoY % 5.95% 35.04% -27.51% 42.11% -54.45% 11.88% -
  Horiz. % 75.10% 70.88% 52.49% 72.41% 50.96% 111.88% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS