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 - 1,278,888
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 92.92 83.20 81.20 62.42 65.25 50.55 37.61 16.25%
  YoY % 11.68% 2.46% 30.09% -4.34% 29.08% 34.41% -
  Horiz. % 247.06% 221.22% 215.90% 165.97% 173.49% 134.41% 100.00%
EPS 7.13 6.86 9.44 4.34 4.39 3.60 2.65 17.92%
  YoY % 3.94% -27.33% 117.51% -1.14% 21.94% 35.85% -
  Horiz. % 269.06% 258.87% 356.23% 163.77% 165.66% 135.85% 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 0.4201 0.3749 0.3150 0.2577 0.2174 0.1663 0.1375 20.44%
  YoY % 12.06% 19.02% 22.24% 18.54% 30.73% 20.95% -
  Horiz. % 305.53% 272.65% 229.09% 187.42% 158.11% 120.95% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

136  384  434  1256 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.435+0.005 
 ARMADA 0.1650.00 
 VELESTO 0.16-0.005 
 ALAM 0.0750.00 
 KNM 0.140.00 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.235-0.015 
 BORNOIL 0.025+0.005 
 DAYANG 1.350.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. AS EXPECTED, THIS STOCK HAS SKYROCKETED IN 2 DAYS NOW AFTER MY CALL! Fat profit stock
2. I WILL HAVE THE LAST LAUGH TODAY AS THIS STOCK COULD LIMIT UP! Fat profit stock
3. RECESSION COMING: TOP 10 REASON TO BUY NFCP FIBERISATION SHARES, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang's CPOC Contract Seen Providing Greater Earnings Visibility - Koon Yew Yin Koon Yew Yin's Blog
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. Technical Buy: HIBISCS (5199) PublicInvest Research
7. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
8. VSTEC (5162) Reposting ECS ICT - Part of the ECommerce Future in Malaysia (For Companies. For Households. For Teens & Children)Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers