Highlights

[KOSSAN] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 18-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -1.82%    YoY -     106.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,309,848 1,222,556 1,080,782 1,059,864 812,296 872,614 682,104 11.48%
  YoY % 7.14% 13.12% 1.97% 30.48% -6.91% 27.93% -
  Horiz. % 192.03% 179.23% 158.45% 155.38% 119.09% 127.93% 100.00%
PBT 181,670 132,990 114,234 150,864 74,445 72,422 57,796 21.01%
  YoY % 36.60% 16.42% -24.28% 102.65% 2.79% 25.31% -
  Horiz. % 314.33% 230.10% 197.65% 261.03% 128.81% 125.31% 100.00%
Tax -41,926 -30,929 -22,656 -32,009 -17,053 -14,600 -10,413 26.10%
  YoY % -35.56% -36.52% 29.22% -87.70% -16.80% -40.20% -
  Horiz. % 402.62% 297.02% 217.57% 307.39% 163.76% 140.20% 100.00%
NP 139,744 102,061 91,578 118,854 57,392 57,822 47,382 19.73%
  YoY % 36.92% 11.45% -22.95% 107.09% -0.74% 22.03% -
  Horiz. % 294.93% 215.40% 193.27% 250.84% 121.12% 122.03% 100.00%
NP to SH 136,118 99,726 90,048 118,589 57,392 57,822 47,382 19.21%
  YoY % 36.49% 10.75% -24.07% 106.63% -0.74% 22.03% -
  Horiz. % 287.28% 210.47% 190.04% 250.28% 121.12% 122.03% 100.00%
Tax Rate 23.08 % 23.26 % 19.83 % 21.22 % 22.91 % 20.16 % 18.02 % 4.21%
  YoY % -0.77% 17.30% -6.55% -7.38% 13.64% 11.88% -
  Horiz. % 128.08% 129.08% 110.04% 117.76% 127.14% 111.88% 100.00%
Total Cost 1,170,104 1,120,494 989,204 941,009 754,904 814,792 634,721 10.72%
  YoY % 4.43% 13.27% 5.12% 24.65% -7.35% 28.37% -
  Horiz. % 184.35% 176.53% 155.85% 148.26% 118.93% 128.37% 100.00%
Net Worth 67,782,235 553,208 479,659 418,813 334,197 282,932 215,811 160.49%
  YoY % 12,152.58% 15.33% 14.53% 25.32% 18.12% 31.10% -
  Horiz. % 31,408.04% 256.34% 222.26% 194.06% 154.86% 131.10% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 29,841 213 127 38,364 10,989 - - -
  YoY % 13,898.01% 66.67% -99.67% 249.09% 0.00% 0.00% -
  Horiz. % 271.53% 1.94% 1.16% 349.09% 100.00% - -
Div Payout % 21.92 % 0.21 % 0.14 % 32.35 % 19.15 % - % - % -
  YoY % 10,338.10% 50.00% -99.57% 68.93% 0.00% 0.00% -
  Horiz. % 114.46% 1.10% 0.73% 168.93% 100.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 67,782,235 553,208 479,659 418,813 334,197 282,932 215,811 160.49%
  YoY % 12,152.58% 15.33% 14.53% 25.32% 18.12% 31.10% -
  Horiz. % 31,408.04% 256.34% 222.26% 194.06% 154.86% 131.10% 100.00%
NOSH 319,727 319,773 319,772 319,705 160,671 159,848 159,860 12.23%
  YoY % -0.01% 0.00% 0.02% 98.98% 0.51% -0.01% -
  Horiz. % 200.00% 200.03% 200.03% 199.99% 100.51% 99.99% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.67 % 8.35 % 8.47 % 11.21 % 7.07 % 6.63 % 6.95 % 7.40%
  YoY % 27.78% -1.42% -24.44% 58.56% 6.64% -4.60% -
  Horiz. % 153.53% 120.14% 121.87% 161.29% 101.73% 95.40% 100.00%
ROE 0.20 % 18.03 % 18.77 % 28.32 % 17.17 % 20.44 % 21.96 % -54.27%
  YoY % -98.89% -3.94% -33.72% 64.94% -16.00% -6.92% -
  Horiz. % 0.91% 82.10% 85.47% 128.96% 78.19% 93.08% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 409.68 382.32 337.98 331.51 505.56 545.90 426.69 -0.68%
  YoY % 7.16% 13.12% 1.95% -34.43% -7.39% 27.94% -
  Horiz. % 96.01% 89.60% 79.21% 77.69% 118.48% 127.94% 100.00%
EPS 42.57 31.19 28.16 37.09 35.72 36.17 29.64 6.21%
  YoY % 36.49% 10.76% -24.08% 3.84% -1.24% 22.03% -
  Horiz. % 143.62% 105.23% 95.01% 125.13% 120.51% 122.03% 100.00%
DPS 9.33 0.07 0.04 12.00 6.84 0.00 0.00 -
  YoY % 13,228.57% 75.00% -99.67% 75.44% 0.00% 0.00% -
  Horiz. % 136.40% 1.02% 0.58% 175.44% 100.00% - -
NAPS 212.0000 1.7300 1.5000 1.3100 2.0800 1.7700 1.3500 132.10%
  YoY % 12,154.33% 15.33% 14.50% -37.02% 17.51% 31.11% -
  Horiz. % 15,703.70% 128.15% 111.11% 97.04% 154.07% 131.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 51.21 47.80 42.25 41.44 31.76 34.11 26.67 11.48%
  YoY % 7.13% 13.14% 1.95% 30.48% -6.89% 27.90% -
  Horiz. % 192.01% 179.23% 158.42% 155.38% 119.09% 127.90% 100.00%
EPS 5.32 3.90 3.52 4.64 2.24 2.26 1.85 19.23%
  YoY % 36.41% 10.80% -24.14% 107.14% -0.88% 22.16% -
  Horiz. % 287.57% 210.81% 190.27% 250.81% 121.08% 122.16% 100.00%
DPS 1.17 0.01 0.01 1.50 0.43 0.00 0.00 -
  YoY % 11,600.00% 0.00% -99.33% 248.84% 0.00% 0.00% -
  Horiz. % 272.09% 2.33% 2.33% 348.84% 100.00% - -
NAPS 26.4995 0.2163 0.1875 0.1637 0.1307 0.1106 0.0844 160.48%
  YoY % 12,151.27% 15.36% 14.54% 25.25% 18.17% 31.04% -
  Horiz. % 31,397.51% 256.28% 222.16% 193.96% 154.86% 131.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 6.8000 3.0400 2.7200 2.9700 4.3300 2.4800 4.4800 -
P/RPS 1.66 0.80 0.80 0.90 0.86 0.45 1.05 7.93%
  YoY % 107.50% 0.00% -11.11% 4.65% 91.11% -57.14% -
  Horiz. % 158.10% 76.19% 76.19% 85.71% 81.90% 42.86% 100.00%
P/EPS 15.97 9.75 9.66 8.01 12.12 6.86 15.11 0.93%
  YoY % 63.79% 0.93% 20.60% -33.91% 76.68% -54.60% -
  Horiz. % 105.69% 64.53% 63.93% 53.01% 80.21% 45.40% 100.00%
EY 6.26 10.26 10.35 12.49 8.25 14.59 6.62 -0.93%
  YoY % -38.99% -0.87% -17.13% 51.39% -43.45% 120.39% -
  Horiz. % 94.56% 154.98% 156.34% 188.67% 124.62% 220.39% 100.00%
DY 1.37 0.02 0.01 4.04 1.58 0.00 0.00 -
  YoY % 6,750.00% 100.00% -99.75% 155.70% 0.00% 0.00% -
  Horiz. % 86.71% 1.27% 0.63% 255.70% 100.00% - -
P/NAPS 0.03 1.76 1.81 2.27 2.08 1.40 3.32 -54.33%
  YoY % -98.30% -2.76% -20.26% 9.13% 48.57% -57.83% -
  Horiz. % 0.90% 53.01% 54.52% 68.37% 62.65% 42.17% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 22/11/12 17/11/11 18/11/10 24/11/09 20/11/08 26/11/07 -
Price 3.2700 3.1900 3.0700 3.2100 5.0000 2.3500 3.9000 -
P/RPS 0.80 0.83 0.91 0.97 0.99 0.43 0.91 -2.12%
  YoY % -3.61% -8.79% -6.19% -2.02% 130.23% -52.75% -
  Horiz. % 87.91% 91.21% 100.00% 106.59% 108.79% 47.25% 100.00%
P/EPS 7.68 10.23 10.90 8.65 14.00 6.50 13.16 -8.58%
  YoY % -24.93% -6.15% 26.01% -38.21% 115.38% -50.61% -
  Horiz. % 58.36% 77.74% 82.83% 65.73% 106.38% 49.39% 100.00%
EY 13.02 9.78 9.17 11.56 7.14 15.39 7.60 9.38%
  YoY % 33.13% 6.65% -20.67% 61.90% -53.61% 102.50% -
  Horiz. % 171.32% 128.68% 120.66% 152.11% 93.95% 202.50% 100.00%
DY 2.85 0.02 0.01 3.74 1.37 0.00 0.00 -
  YoY % 14,150.00% 100.00% -99.73% 172.99% 0.00% 0.00% -
  Horiz. % 208.03% 1.46% 0.73% 272.99% 100.00% - -
P/NAPS 0.02 1.84 2.05 2.45 2.40 1.33 2.89 -56.31%
  YoY % -98.91% -10.24% -16.33% 2.08% 80.45% -53.98% -
  Horiz. % 0.69% 63.67% 70.93% 84.78% 83.04% 46.02% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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