Highlights

[KOSSAN] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     17.32%    YoY -     13.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,234,001 1,089,969 1,046,887 842,135 897,194 702,637 573,965 13.59%
  YoY % 13.21% 4.12% 24.31% -6.14% 27.69% 22.42% -
  Horiz. % 215.00% 189.90% 182.40% 146.72% 156.32% 122.42% 100.00%
PBT 138,451 112,920 140,651 85,828 72,906 58,318 48,453 19.10%
  YoY % 22.61% -19.72% 63.88% 17.72% 25.01% 20.36% -
  Horiz. % 285.74% 233.05% 290.28% 177.14% 150.47% 120.36% 100.00%
Tax -33,679 -21,839 -26,887 -18,494 -13,722 -3,234 -4,768 38.48%
  YoY % -54.21% 18.77% -45.38% -34.78% -324.30% 32.17% -
  Horiz. % 706.35% 458.03% 563.91% 387.88% 287.79% 67.83% 100.00%
NP 104,772 91,081 113,764 67,334 59,184 55,084 43,685 15.68%
  YoY % 15.03% -19.94% 68.95% 13.77% 7.44% 26.09% -
  Horiz. % 239.84% 208.49% 260.42% 154.14% 135.48% 126.09% 100.00%
NP to SH 102,163 89,684 113,764 67,334 59,184 55,084 43,685 15.20%
  YoY % 13.91% -21.17% 68.95% 13.77% 7.44% 26.09% -
  Horiz. % 233.86% 205.30% 260.42% 154.14% 135.48% 126.09% 100.00%
Tax Rate 24.33 % 19.34 % 19.12 % 21.55 % 18.82 % 5.55 % 9.84 % 16.27%
  YoY % 25.80% 1.15% -11.28% 14.51% 239.10% -43.60% -
  Horiz. % 247.26% 196.54% 194.31% 219.00% 191.26% 56.40% 100.00%
Total Cost 1,129,229 998,888 933,123 774,801 838,010 647,553 530,280 13.41%
  YoY % 13.05% 7.05% 20.43% -7.54% 29.41% 22.12% -
  Horiz. % 212.95% 188.37% 175.97% 146.11% 158.03% 122.12% 100.00%
Net Worth 60,107,637 546,511 442,787 359,164 297,374 251,012 202,999 157.95%
  YoY % 10,898.42% 23.43% 23.28% 20.78% 18.47% 23.65% -
  Horiz. % 29,609.68% 269.22% 218.12% 176.93% 146.49% 123.65% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 12,788 35,783 - 8,262 9,320 9,321 9,590 4.91%
  YoY % -64.26% 0.00% 0.00% -11.36% -0.00% -2.81% -
  Horiz. % 133.35% 373.11% 0.00% 86.15% 97.19% 97.19% 100.00%
Div Payout % 12.52 % 39.90 % - % 12.27 % 15.75 % 16.92 % 21.95 % -8.93%
  YoY % -68.62% 0.00% 0.00% -22.10% -6.91% -22.92% -
  Horiz. % 57.04% 181.78% 0.00% 55.90% 71.75% 77.08% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 60,107,637 546,511 442,787 359,164 297,374 251,012 202,999 157.95%
  YoY % 10,898.42% 23.43% 23.28% 20.78% 18.47% 23.65% -
  Horiz. % 29,609.68% 269.22% 218.12% 176.93% 146.49% 123.65% 100.00%
NOSH 319,721 325,304 320,860 161,060 159,878 159,880 159,842 12.24%
  YoY % -1.72% 1.39% 99.22% 0.74% -0.00% 0.02% -
  Horiz. % 200.02% 203.52% 200.74% 100.76% 100.02% 100.02% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.49 % 8.36 % 10.87 % 8.00 % 6.60 % 7.84 % 7.61 % 1.84%
  YoY % 1.56% -23.09% 35.88% 21.21% -15.82% 3.02% -
  Horiz. % 111.56% 109.86% 142.84% 105.12% 86.73% 103.02% 100.00%
ROE 0.17 % 16.41 % 25.69 % 18.75 % 19.90 % 21.94 % 21.52 % -55.34%
  YoY % -98.96% -36.12% 37.01% -5.78% -9.30% 1.95% -
  Horiz. % 0.79% 76.25% 119.38% 87.13% 92.47% 101.95% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 385.96 335.06 326.27 522.87 561.17 439.48 359.08 1.21%
  YoY % 15.19% 2.69% -37.60% -6.83% 27.69% 22.39% -
  Horiz. % 107.49% 93.31% 90.86% 145.61% 156.28% 122.39% 100.00%
EPS 15.98 28.05 35.46 20.85 36.68 34.46 27.37 -8.57%
  YoY % -43.03% -20.90% 70.07% -43.16% 6.44% 25.90% -
  Horiz. % 58.39% 102.48% 129.56% 76.18% 134.02% 125.90% 100.00%
DPS 4.00 11.00 0.00 5.13 5.83 5.83 6.00 -6.53%
  YoY % -63.64% 0.00% 0.00% -12.01% 0.00% -2.83% -
  Horiz. % 66.67% 183.33% 0.00% 85.50% 97.17% 97.17% 100.00%
NAPS 188.0000 1.6800 1.3800 2.2300 1.8600 1.5700 1.2700 129.82%
  YoY % 11,090.48% 21.74% -38.12% 19.89% 18.47% 23.62% -
  Horiz. % 14,803.15% 132.28% 108.66% 175.59% 146.46% 123.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 96.49 85.22 81.86 65.85 70.15 54.94 44.88 13.59%
  YoY % 13.22% 4.10% 24.31% -6.13% 27.68% 22.42% -
  Horiz. % 215.00% 189.88% 182.40% 146.72% 156.31% 122.42% 100.00%
EPS 7.99 7.01 8.90 5.26 4.63 4.31 3.42 15.18%
  YoY % 13.98% -21.24% 69.20% 13.61% 7.42% 26.02% -
  Horiz. % 233.63% 204.97% 260.23% 153.80% 135.38% 126.02% 100.00%
DPS 1.00 2.80 0.00 0.65 0.73 0.73 0.75 4.91%
  YoY % -64.29% 0.00% 0.00% -10.96% 0.00% -2.67% -
  Horiz. % 133.33% 373.33% 0.00% 86.67% 97.33% 97.33% 100.00%
NAPS 46.9982 0.4273 0.3462 0.2808 0.2325 0.1963 0.1587 157.95%
  YoY % 10,898.88% 23.43% 23.29% 20.77% 18.44% 23.69% -
  Horiz. % 29,614.49% 269.25% 218.15% 176.94% 146.50% 123.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.3600 3.2500 3.1600 5.4300 2.8000 3.9000 4.6800 -
P/RPS 0.87 0.97 0.97 1.04 0.50 0.89 1.30 -6.47%
  YoY % -10.31% 0.00% -6.73% 108.00% -43.82% -31.54% -
  Horiz. % 66.92% 74.62% 74.62% 80.00% 38.46% 68.46% 100.00%
P/EPS 10.52 11.79 8.91 12.99 7.56 11.32 17.12 -7.79%
  YoY % -10.77% 32.32% -31.41% 71.83% -33.22% -33.88% -
  Horiz. % 61.45% 68.87% 52.04% 75.88% 44.16% 66.12% 100.00%
EY 9.51 8.48 11.22 7.70 13.22 8.83 5.84 8.46%
  YoY % 12.15% -24.42% 45.71% -41.75% 49.72% 51.20% -
  Horiz. % 162.84% 145.21% 192.12% 131.85% 226.37% 151.20% 100.00%
DY 1.19 3.38 0.00 0.94 2.08 1.49 1.28 -1.21%
  YoY % -64.79% 0.00% 0.00% -54.81% 39.60% 16.41% -
  Horiz. % 92.97% 264.06% 0.00% 73.44% 162.50% 116.41% 100.00%
P/NAPS 0.02 1.93 2.29 2.43 1.51 2.48 3.69 -58.06%
  YoY % -98.96% -15.72% -5.76% 60.93% -39.11% -32.79% -
  Horiz. % 0.54% 52.30% 62.06% 65.85% 40.92% 67.21% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 23/02/11 25/02/10 20/02/09 25/02/08 14/02/07 -
Price 3.2800 3.2800 3.1800 6.8600 2.9900 3.5000 5.0500 -
P/RPS 0.85 0.98 0.97 1.31 0.53 0.80 1.41 -8.08%
  YoY % -13.27% 1.03% -25.95% 147.17% -33.75% -43.26% -
  Horiz. % 60.28% 69.50% 68.79% 92.91% 37.59% 56.74% 100.00%
P/EPS 10.26 11.90 8.97 16.41 8.08 10.16 18.48 -9.33%
  YoY % -13.78% 32.66% -45.34% 103.09% -20.47% -45.02% -
  Horiz. % 55.52% 64.39% 48.54% 88.80% 43.72% 54.98% 100.00%
EY 9.74 8.41 11.15 6.09 12.38 9.84 5.41 10.29%
  YoY % 15.81% -24.57% 83.09% -50.81% 25.81% 81.89% -
  Horiz. % 180.04% 155.45% 206.10% 112.57% 228.84% 181.89% 100.00%
DY 1.22 3.35 0.00 0.75 1.95 1.67 1.19 0.42%
  YoY % -63.58% 0.00% 0.00% -61.54% 16.77% 40.34% -
  Horiz. % 102.52% 281.51% 0.00% 63.03% 163.87% 140.34% 100.00%
P/NAPS 0.02 1.95 2.30 3.08 1.61 2.23 3.98 -58.58%
  YoY % -98.97% -15.22% -25.32% 91.30% -27.80% -43.97% -
  Horiz. % 0.50% 48.99% 57.79% 77.39% 40.45% 56.03% 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.
 


 

254  326  540  1154 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 RSAWIT 0.35+0.03 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers