Highlights

[KOSSAN] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     3.38%    YoY -     -0.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,222,556 1,080,782 1,059,864 812,296 872,614 682,104 537,526 14.66%
  YoY % 13.12% 1.97% 30.48% -6.91% 27.93% 26.90% -
  Horiz. % 227.44% 201.07% 197.17% 151.12% 162.34% 126.90% 100.00%
PBT 132,990 114,234 150,864 74,445 72,422 57,796 44,962 19.79%
  YoY % 16.42% -24.28% 102.65% 2.79% 25.31% 28.54% -
  Horiz. % 295.78% 254.07% 335.53% 165.57% 161.07% 128.54% 100.00%
Tax -30,929 -22,656 -32,009 -17,053 -14,600 -10,413 -7,810 25.75%
  YoY % -36.52% 29.22% -87.70% -16.80% -40.20% -33.32% -
  Horiz. % 395.99% 290.06% 409.82% 218.33% 186.92% 133.32% 100.00%
NP 102,061 91,578 118,854 57,392 57,822 47,382 37,152 18.33%
  YoY % 11.45% -22.95% 107.09% -0.74% 22.03% 27.54% -
  Horiz. % 274.71% 246.50% 319.91% 154.48% 155.64% 127.54% 100.00%
NP to SH 99,726 90,048 118,589 57,392 57,822 47,382 37,152 17.87%
  YoY % 10.75% -24.07% 106.63% -0.74% 22.03% 27.54% -
  Horiz. % 268.43% 242.38% 319.20% 154.48% 155.64% 127.54% 100.00%
Tax Rate 23.26 % 19.83 % 21.22 % 22.91 % 20.16 % 18.02 % 17.37 % 4.98%
  YoY % 17.30% -6.55% -7.38% 13.64% 11.88% 3.74% -
  Horiz. % 133.91% 114.16% 122.16% 131.89% 116.06% 103.74% 100.00%
Total Cost 1,120,494 989,204 941,009 754,904 814,792 634,721 500,374 14.37%
  YoY % 13.27% 5.12% 24.65% -7.35% 28.37% 26.85% -
  Horiz. % 223.93% 197.69% 188.06% 150.87% 162.84% 126.85% 100.00%
Net Worth 553,208 479,659 418,813 334,197 282,932 215,811 179,045 20.66%
  YoY % 15.33% 14.53% 25.32% 18.12% 31.10% 20.53% -
  Horiz. % 308.98% 267.90% 233.91% 186.65% 158.02% 120.53% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 213 127 38,364 10,989 - - 12,788 -49.43%
  YoY % 66.67% -99.67% 249.09% 0.00% 0.00% 0.00% -
  Horiz. % 1.67% 1.00% 299.98% 85.93% 0.00% 0.00% 100.00%
Div Payout % 0.21 % 0.14 % 32.35 % 19.15 % - % - % 34.42 % -57.22%
  YoY % 50.00% -99.57% 68.93% 0.00% 0.00% 0.00% -
  Horiz. % 0.61% 0.41% 93.99% 55.64% 0.00% 0.00% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 553,208 479,659 418,813 334,197 282,932 215,811 179,045 20.66%
  YoY % 15.33% 14.53% 25.32% 18.12% 31.10% 20.53% -
  Horiz. % 308.98% 267.90% 233.91% 186.65% 158.02% 120.53% 100.00%
NOSH 319,773 319,772 319,705 160,671 159,848 159,860 159,862 12.24%
  YoY % 0.00% 0.02% 98.98% 0.51% -0.01% -0.00% -
  Horiz. % 200.03% 200.03% 199.99% 100.51% 99.99% 100.00% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.35 % 8.47 % 11.21 % 7.07 % 6.63 % 6.95 % 6.91 % 3.20%
  YoY % -1.42% -24.44% 58.56% 6.64% -4.60% 0.58% -
  Horiz. % 120.84% 122.58% 162.23% 102.32% 95.95% 100.58% 100.00%
ROE 18.03 % 18.77 % 28.32 % 17.17 % 20.44 % 21.96 % 20.75 % -2.31%
  YoY % -3.94% -33.72% 64.94% -16.00% -6.92% 5.83% -
  Horiz. % 86.89% 90.46% 136.48% 82.75% 98.51% 105.83% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 382.32 337.98 331.51 505.56 545.90 426.69 336.24 2.16%
  YoY % 13.12% 1.95% -34.43% -7.39% 27.94% 26.90% -
  Horiz. % 113.70% 100.52% 98.59% 150.36% 162.35% 126.90% 100.00%
EPS 31.19 28.16 37.09 35.72 36.17 29.64 23.24 5.02%
  YoY % 10.76% -24.08% 3.84% -1.24% 22.03% 27.54% -
  Horiz. % 134.21% 121.17% 159.60% 153.70% 155.64% 127.54% 100.00%
DPS 0.07 0.04 12.00 6.84 0.00 0.00 8.00 -54.57%
  YoY % 75.00% -99.67% 75.44% 0.00% 0.00% 0.00% -
  Horiz. % 0.88% 0.50% 150.00% 85.50% 0.00% 0.00% 100.00%
NAPS 1.7300 1.5000 1.3100 2.0800 1.7700 1.3500 1.1200 7.51%
  YoY % 15.33% 14.50% -37.02% 17.51% 31.11% 20.54% -
  Horiz. % 154.46% 133.93% 116.96% 185.71% 158.04% 120.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.80 42.25 41.44 31.76 34.11 26.67 21.01 14.67%
  YoY % 13.14% 1.95% 30.48% -6.89% 27.90% 26.94% -
  Horiz. % 227.51% 201.09% 197.24% 151.17% 162.35% 126.94% 100.00%
EPS 3.90 3.52 4.64 2.24 2.26 1.85 1.45 17.91%
  YoY % 10.80% -24.14% 107.14% -0.88% 22.16% 27.59% -
  Horiz. % 268.97% 242.76% 320.00% 154.48% 155.86% 127.59% 100.00%
DPS 0.01 0.01 1.50 0.43 0.00 0.00 0.50 -47.87%
  YoY % 0.00% -99.33% 248.84% 0.00% 0.00% 0.00% -
  Horiz. % 2.00% 2.00% 300.00% 86.00% 0.00% 0.00% 100.00%
NAPS 0.2163 0.1875 0.1637 0.1307 0.1106 0.0844 0.0700 20.67%
  YoY % 15.36% 14.54% 25.25% 18.17% 31.04% 20.57% -
  Horiz. % 309.00% 267.86% 233.86% 186.71% 158.00% 120.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.0400 2.7200 2.9700 4.3300 2.4800 4.4800 3.0200 -
P/RPS 0.80 0.80 0.90 0.86 0.45 1.05 0.90 -1.94%
  YoY % 0.00% -11.11% 4.65% 91.11% -57.14% 16.67% -
  Horiz. % 88.89% 88.89% 100.00% 95.56% 50.00% 116.67% 100.00%
P/EPS 9.75 9.66 8.01 12.12 6.86 15.11 12.99 -4.67%
  YoY % 0.93% 20.60% -33.91% 76.68% -54.60% 16.32% -
  Horiz. % 75.06% 74.36% 61.66% 93.30% 52.81% 116.32% 100.00%
EY 10.26 10.35 12.49 8.25 14.59 6.62 7.70 4.90%
  YoY % -0.87% -17.13% 51.39% -43.45% 120.39% -14.03% -
  Horiz. % 133.25% 134.42% 162.21% 107.14% 189.48% 85.97% 100.00%
DY 0.02 0.01 4.04 1.58 0.00 0.00 2.65 -55.68%
  YoY % 100.00% -99.75% 155.70% 0.00% 0.00% 0.00% -
  Horiz. % 0.75% 0.38% 152.45% 59.62% 0.00% 0.00% 100.00%
P/NAPS 1.76 1.81 2.27 2.08 1.40 3.32 2.70 -6.88%
  YoY % -2.76% -20.26% 9.13% 48.57% -57.83% 22.96% -
  Horiz. % 65.19% 67.04% 84.07% 77.04% 51.85% 122.96% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 17/11/11 18/11/10 24/11/09 20/11/08 26/11/07 16/11/06 -
Price 3.1900 3.0700 3.2100 5.0000 2.3500 3.9000 4.3200 -
P/RPS 0.83 0.91 0.97 0.99 0.43 0.91 1.28 -6.96%
  YoY % -8.79% -6.19% -2.02% 130.23% -52.75% -28.91% -
  Horiz. % 64.84% 71.09% 75.78% 77.34% 33.59% 71.09% 100.00%
P/EPS 10.23 10.90 8.65 14.00 6.50 13.16 18.59 -9.47%
  YoY % -6.15% 26.01% -38.21% 115.38% -50.61% -29.21% -
  Horiz. % 55.03% 58.63% 46.53% 75.31% 34.97% 70.79% 100.00%
EY 9.78 9.17 11.56 7.14 15.39 7.60 5.38 10.46%
  YoY % 6.65% -20.67% 61.90% -53.61% 102.50% 41.26% -
  Horiz. % 181.78% 170.45% 214.87% 132.71% 286.06% 141.26% 100.00%
DY 0.02 0.01 3.74 1.37 0.00 0.00 1.85 -52.94%
  YoY % 100.00% -99.73% 172.99% 0.00% 0.00% 0.00% -
  Horiz. % 1.08% 0.54% 202.16% 74.05% 0.00% 0.00% 100.00%
P/NAPS 1.84 2.05 2.45 2.40 1.33 2.89 3.86 -11.61%
  YoY % -10.24% -16.33% 2.08% 80.45% -53.98% -25.13% -
  Horiz. % 47.67% 53.11% 63.47% 62.18% 34.46% 74.87% 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
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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