Highlights

[KOSSAN] YoY Annualized Quarter Result on 2008-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     3.07%    YoY -     22.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Revenue 1,080,782 1,059,864 812,296 872,614 682,104 537,526 374,240 18.48%
  YoY % 1.97% 30.48% -6.91% 27.93% 26.90% 43.63% -
  Horiz. % 288.79% 283.20% 217.05% 233.17% 182.26% 143.63% 100.00%
PBT 114,234 150,864 74,445 72,422 57,796 44,962 35,729 20.42%
  YoY % -24.28% 102.65% 2.79% 25.31% 28.54% 25.84% -
  Horiz. % 319.72% 422.24% 208.36% 202.70% 161.76% 125.84% 100.00%
Tax -22,656 -32,009 -17,053 -14,600 -10,413 -7,810 -6,652 21.64%
  YoY % 29.22% -87.70% -16.80% -40.20% -33.32% -17.42% -
  Horiz. % 340.59% 481.20% 256.36% 219.48% 156.54% 117.42% 100.00%
NP 91,578 118,854 57,392 57,822 47,382 37,152 29,077 20.13%
  YoY % -22.95% 107.09% -0.74% 22.03% 27.54% 27.77% -
  Horiz. % 314.95% 408.75% 197.38% 198.86% 162.95% 127.77% 100.00%
NP to SH 90,048 118,589 57,392 57,822 47,382 37,152 29,077 19.81%
  YoY % -24.07% 106.63% -0.74% 22.03% 27.54% 27.77% -
  Horiz. % 309.68% 407.84% 197.38% 198.86% 162.95% 127.77% 100.00%
Tax Rate 19.83 % 21.22 % 22.91 % 20.16 % 18.02 % 17.37 % 18.62 % 1.01%
  YoY % -6.55% -7.38% 13.64% 11.88% 3.74% -6.71% -
  Horiz. % 106.50% 113.96% 123.04% 108.27% 96.78% 93.29% 100.00%
Total Cost 989,204 941,009 754,904 814,792 634,721 500,374 345,162 18.33%
  YoY % 5.12% 24.65% -7.35% 28.37% 26.85% 44.97% -
  Horiz. % 286.59% 272.63% 218.71% 236.06% 183.89% 144.97% 100.00%
Net Worth 479,659 418,813 334,197 282,932 215,811 179,045 133,242 22.73%
  YoY % 14.53% 25.32% 18.12% 31.10% 20.53% 34.38% -
  Horiz. % 359.99% 314.32% 250.82% 212.34% 161.97% 134.38% 100.00%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Div 127 38,364 10,989 - - 12,788 8,882 -49.24%
  YoY % -99.67% 249.09% 0.00% 0.00% 0.00% 43.97% -
  Horiz. % 1.44% 431.90% 123.72% 0.00% 0.00% 143.97% 100.00%
Div Payout % 0.14 % 32.35 % 19.15 % - % - % 34.42 % 30.55 % -57.73%
  YoY % -99.57% 68.93% 0.00% 0.00% 0.00% 12.67% -
  Horiz. % 0.46% 105.89% 62.68% 0.00% 0.00% 112.67% 100.00%
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Net Worth 479,659 418,813 334,197 282,932 215,811 179,045 133,242 22.73%
  YoY % 14.53% 25.32% 18.12% 31.10% 20.53% 34.38% -
  Horiz. % 359.99% 314.32% 250.82% 212.34% 161.97% 134.38% 100.00%
NOSH 319,772 319,705 160,671 159,848 159,860 159,862 66,621 28.50%
  YoY % 0.02% 98.98% 0.51% -0.01% -0.00% 139.96% -
  Horiz. % 479.99% 479.88% 241.17% 239.94% 239.95% 239.96% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
NP Margin 8.47 % 11.21 % 7.07 % 6.63 % 6.95 % 6.91 % 7.77 % 1.39%
  YoY % -24.44% 58.56% 6.64% -4.60% 0.58% -11.07% -
  Horiz. % 109.01% 144.27% 90.99% 85.33% 89.45% 88.93% 100.00%
ROE 18.77 % 28.32 % 17.17 % 20.44 % 21.96 % 20.75 % 21.82 % -2.38%
  YoY % -33.72% 64.94% -16.00% -6.92% 5.83% -4.90% -
  Horiz. % 86.02% 129.79% 78.69% 93.68% 100.64% 95.10% 100.00%
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 337.98 331.51 505.56 545.90 426.69 336.24 561.74 -7.80%
  YoY % 1.95% -34.43% -7.39% 27.94% 26.90% -40.14% -
  Horiz. % 60.17% 59.01% 90.00% 97.18% 75.96% 59.86% 100.00%
EPS 28.16 37.09 35.72 36.17 29.64 23.24 18.19 7.24%
  YoY % -24.08% 3.84% -1.24% 22.03% 27.54% 27.76% -
  Horiz. % 154.81% 203.90% 196.37% 198.85% 162.95% 127.76% 100.00%
DPS 0.04 12.00 6.84 0.00 0.00 8.00 13.33 -60.49%
  YoY % -99.67% 75.44% 0.00% 0.00% 0.00% -39.98% -
  Horiz. % 0.30% 90.02% 51.31% 0.00% 0.00% 60.02% 100.00%
NAPS 1.5000 1.3100 2.0800 1.7700 1.3500 1.1200 2.0000 -4.50%
  YoY % 14.50% -37.02% 17.51% 31.11% 20.54% -44.00% -
  Horiz. % 75.00% 65.50% 104.00% 88.50% 67.50% 56.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,888
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
RPS 84.51 82.87 63.51 68.23 53.33 42.03 29.26 18.48%
  YoY % 1.98% 30.48% -6.92% 27.94% 26.89% 43.64% -
  Horiz. % 288.82% 283.22% 217.05% 233.19% 182.26% 143.64% 100.00%
EPS 7.04 9.27 4.49 4.52 3.70 2.90 2.27 19.84%
  YoY % -24.06% 106.46% -0.66% 22.16% 27.59% 27.75% -
  Horiz. % 310.13% 408.37% 197.80% 199.12% 163.00% 127.75% 100.00%
DPS 0.01 3.00 0.86 0.00 0.00 1.00 0.69 -49.18%
  YoY % -99.67% 248.84% 0.00% 0.00% 0.00% 44.93% -
  Horiz. % 1.45% 434.78% 124.64% 0.00% 0.00% 144.93% 100.00%
NAPS 0.3750 0.3275 0.2613 0.2212 0.1687 0.1400 0.1042 22.72%
  YoY % 14.50% 25.33% 18.13% 31.12% 20.50% 34.36% -
  Horiz. % 359.88% 314.30% 250.77% 212.28% 161.90% 134.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 -
Price 2.7200 2.9700 4.3300 2.4800 4.4800 3.0200 2.1800 -
P/RPS 0.80 0.90 0.86 0.45 1.05 0.90 0.39 12.17%
  YoY % -11.11% 4.65% 91.11% -57.14% 16.67% 130.77% -
  Horiz. % 205.13% 230.77% 220.51% 115.38% 269.23% 230.77% 100.00%
P/EPS 9.66 8.01 12.12 6.86 15.11 12.99 4.99 11.14%
  YoY % 20.60% -33.91% 76.68% -54.60% 16.32% 160.32% -
  Horiz. % 193.59% 160.52% 242.89% 137.47% 302.81% 260.32% 100.00%
EY 10.35 12.49 8.25 14.59 6.62 7.70 20.02 -10.01%
  YoY % -17.13% 51.39% -43.45% 120.39% -14.03% -61.54% -
  Horiz. % 51.70% 62.39% 41.21% 72.88% 33.07% 38.46% 100.00%
DY 0.01 4.04 1.58 0.00 0.00 2.65 6.12 -64.15%
  YoY % -99.75% 155.70% 0.00% 0.00% 0.00% -56.70% -
  Horiz. % 0.16% 66.01% 25.82% 0.00% 0.00% 43.30% 100.00%
P/NAPS 1.81 2.27 2.08 1.40 3.32 2.70 1.09 8.45%
  YoY % -20.26% 9.13% 48.57% -57.83% 22.96% 147.71% -
  Horiz. % 166.06% 208.26% 190.83% 128.44% 304.59% 247.71% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 CAGR
Date 17/11/11 18/11/10 24/11/09 20/11/08 26/11/07 16/11/06 19/08/05 -
Price 3.0700 3.2100 5.0000 2.3500 3.9000 4.3200 1.6400 -
P/RPS 0.91 0.97 0.99 0.43 0.91 1.28 0.29 20.06%
  YoY % -6.19% -2.02% 130.23% -52.75% -28.91% 341.38% -
  Horiz. % 313.79% 334.48% 341.38% 148.28% 313.79% 441.38% 100.00%
P/EPS 10.90 8.65 14.00 6.50 13.16 18.59 3.76 18.55%
  YoY % 26.01% -38.21% 115.38% -50.61% -29.21% 394.41% -
  Horiz. % 289.89% 230.05% 372.34% 172.87% 350.00% 494.41% 100.00%
EY 9.17 11.56 7.14 15.39 7.60 5.38 26.61 -15.66%
  YoY % -20.67% 61.90% -53.61% 102.50% 41.26% -79.78% -
  Horiz. % 34.46% 43.44% 26.83% 57.84% 28.56% 20.22% 100.00%
DY 0.01 3.74 1.37 0.00 0.00 1.85 8.13 -65.74%
  YoY % -99.73% 172.99% 0.00% 0.00% 0.00% -77.24% -
  Horiz. % 0.12% 46.00% 16.85% 0.00% 0.00% 22.76% 100.00%
P/NAPS 2.05 2.45 2.40 1.33 2.89 3.86 0.82 15.78%
  YoY % -16.33% 2.08% 80.45% -53.98% -25.13% 370.73% -
  Horiz. % 250.00% 298.78% 292.68% 162.20% 352.44% 470.73% 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
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
2. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
3. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Corona Virus To End May 29th, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
Partners & Brokers