Highlights

[KOSSAN] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 23-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -4.07%    YoY -     68.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,307,292 1,234,001 1,089,969 1,046,887 842,135 897,194 702,637 10.89%
  YoY % 5.94% 13.21% 4.12% 24.31% -6.14% 27.69% -
  Horiz. % 186.06% 175.62% 155.13% 148.99% 119.85% 127.69% 100.00%
PBT 180,134 138,451 112,920 140,651 85,828 72,906 58,318 20.66%
  YoY % 30.11% 22.61% -19.72% 63.88% 17.72% 25.01% -
  Horiz. % 308.88% 237.41% 193.63% 241.18% 147.17% 125.01% 100.00%
Tax -40,079 -33,679 -21,839 -26,887 -18,494 -13,722 -3,234 52.07%
  YoY % -19.00% -54.21% 18.77% -45.38% -34.78% -324.30% -
  Horiz. % 1,239.30% 1,041.40% 675.29% 831.39% 571.86% 424.30% 100.00%
NP 140,055 104,772 91,081 113,764 67,334 59,184 55,084 16.81%
  YoY % 33.68% 15.03% -19.94% 68.95% 13.77% 7.44% -
  Horiz. % 254.26% 190.20% 165.35% 206.53% 122.24% 107.44% 100.00%
NP to SH 136,422 102,163 89,684 113,764 67,334 59,184 55,084 16.30%
  YoY % 33.53% 13.91% -21.17% 68.95% 13.77% 7.44% -
  Horiz. % 247.66% 185.47% 162.81% 206.53% 122.24% 107.44% 100.00%
Tax Rate 22.25 % 24.33 % 19.34 % 19.12 % 21.55 % 18.82 % 5.55 % 26.01%
  YoY % -8.55% 25.80% 1.15% -11.28% 14.51% 239.10% -
  Horiz. % 400.90% 438.38% 348.47% 344.50% 388.29% 339.10% 100.00%
Total Cost 1,167,237 1,129,229 998,888 933,123 774,801 838,010 647,553 10.31%
  YoY % 3.37% 13.05% 7.05% 20.43% -7.54% 29.41% -
  Horiz. % 180.25% 174.38% 154.26% 144.10% 119.65% 129.41% 100.00%
Net Worth 697,148 60,107,637 546,511 442,787 359,164 297,374 251,012 18.54%
  YoY % -98.84% 10,898.42% 23.43% 23.28% 20.78% 18.47% -
  Horiz. % 277.73% 23,946.09% 217.72% 176.40% 143.09% 118.47% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 44,771 12,788 35,783 - 8,262 9,320 9,321 29.86%
  YoY % 250.08% -64.26% 0.00% 0.00% -11.36% -0.00% -
  Horiz. % 480.32% 137.20% 383.90% 0.00% 88.64% 100.00% 100.00%
Div Payout % 32.82 % 12.52 % 39.90 % - % 12.27 % 15.75 % 16.92 % 11.66%
  YoY % 162.14% -68.62% 0.00% 0.00% -22.10% -6.91% -
  Horiz. % 193.97% 74.00% 235.82% 0.00% 72.52% 93.09% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 697,148 60,107,637 546,511 442,787 359,164 297,374 251,012 18.54%
  YoY % -98.84% 10,898.42% 23.43% 23.28% 20.78% 18.47% -
  Horiz. % 277.73% 23,946.09% 217.72% 176.40% 143.09% 118.47% 100.00%
NOSH 639,586 319,721 325,304 320,860 161,060 159,878 159,880 25.97%
  YoY % 100.04% -1.72% 1.39% 99.22% 0.74% -0.00% -
  Horiz. % 400.04% 199.98% 203.47% 200.69% 100.74% 100.00% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.71 % 8.49 % 8.36 % 10.87 % 8.00 % 6.60 % 7.84 % 5.33%
  YoY % 26.15% 1.56% -23.09% 35.88% 21.21% -15.82% -
  Horiz. % 136.61% 108.29% 106.63% 138.65% 102.04% 84.18% 100.00%
ROE 19.57 % 0.17 % 16.41 % 25.69 % 18.75 % 19.90 % 21.94 % -1.89%
  YoY % 11,411.76% -98.96% -36.12% 37.01% -5.78% -9.30% -
  Horiz. % 89.20% 0.77% 74.79% 117.09% 85.46% 90.70% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 204.40 385.96 335.06 326.27 522.87 561.17 439.48 -11.97%
  YoY % -47.04% 15.19% 2.69% -37.60% -6.83% 27.69% -
  Horiz. % 46.51% 87.82% 76.24% 74.24% 118.97% 127.69% 100.00%
EPS 21.33 15.98 28.05 35.46 20.85 36.68 34.46 -7.68%
  YoY % 33.48% -43.03% -20.90% 70.07% -43.16% 6.44% -
  Horiz. % 61.90% 46.37% 81.40% 102.90% 60.50% 106.44% 100.00%
DPS 7.00 4.00 11.00 0.00 5.13 5.83 5.83 3.09%
  YoY % 75.00% -63.64% 0.00% 0.00% -12.01% 0.00% -
  Horiz. % 120.07% 68.61% 188.68% 0.00% 87.99% 100.00% 100.00%
NAPS 1.0900 188.0000 1.6800 1.3800 2.2300 1.8600 1.5700 -5.90%
  YoY % -99.42% 11,090.48% 21.74% -38.12% 19.89% 18.47% -
  Horiz. % 69.43% 11,974.52% 107.01% 87.90% 142.04% 118.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 102.22 96.49 85.22 81.86 65.85 70.15 54.94 10.89%
  YoY % 5.94% 13.22% 4.10% 24.31% -6.13% 27.68% -
  Horiz. % 186.06% 175.63% 155.11% 149.00% 119.86% 127.68% 100.00%
EPS 10.67 7.99 7.01 8.90 5.26 4.63 4.31 16.29%
  YoY % 33.54% 13.98% -21.24% 69.20% 13.61% 7.42% -
  Horiz. % 247.56% 185.38% 162.65% 206.50% 122.04% 107.42% 100.00%
DPS 3.50 1.00 2.80 0.00 0.65 0.73 0.73 29.82%
  YoY % 250.00% -64.29% 0.00% 0.00% -10.96% 0.00% -
  Horiz. % 479.45% 136.99% 383.56% 0.00% 89.04% 100.00% 100.00%
NAPS 0.5451 46.9982 0.4273 0.3462 0.2808 0.2325 0.1963 18.54%
  YoY % -98.84% 10,898.88% 23.43% 23.29% 20.77% 18.44% -
  Horiz. % 277.69% 23,942.03% 217.68% 176.36% 143.05% 118.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.3200 3.3600 3.2500 3.1600 5.4300 2.8000 3.9000 -
P/RPS 2.11 0.87 0.97 0.97 1.04 0.50 0.89 15.46%
  YoY % 142.53% -10.31% 0.00% -6.73% 108.00% -43.82% -
  Horiz. % 237.08% 97.75% 108.99% 108.99% 116.85% 56.18% 100.00%
P/EPS 20.25 10.52 11.79 8.91 12.99 7.56 11.32 10.17%
  YoY % 92.49% -10.77% 32.32% -31.41% 71.83% -33.22% -
  Horiz. % 178.89% 92.93% 104.15% 78.71% 114.75% 66.78% 100.00%
EY 4.94 9.51 8.48 11.22 7.70 13.22 8.83 -9.22%
  YoY % -48.05% 12.15% -24.42% 45.71% -41.75% 49.72% -
  Horiz. % 55.95% 107.70% 96.04% 127.07% 87.20% 149.72% 100.00%
DY 1.62 1.19 3.38 0.00 0.94 2.08 1.49 1.40%
  YoY % 36.13% -64.79% 0.00% 0.00% -54.81% 39.60% -
  Horiz. % 108.72% 79.87% 226.85% 0.00% 63.09% 139.60% 100.00%
P/NAPS 3.96 0.02 1.93 2.29 2.43 1.51 2.48 8.10%
  YoY % 19,700.00% -98.96% -15.72% -5.76% 60.93% -39.11% -
  Horiz. % 159.68% 0.81% 77.82% 92.34% 97.98% 60.89% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 24/02/12 23/02/11 25/02/10 20/02/09 25/02/08 -
Price 4.5600 3.2800 3.2800 3.1800 6.8600 2.9900 3.5000 -
P/RPS 2.23 0.85 0.98 0.97 1.31 0.53 0.80 18.61%
  YoY % 162.35% -13.27% 1.03% -25.95% 147.17% -33.75% -
  Horiz. % 278.75% 106.25% 122.50% 121.25% 163.75% 66.25% 100.00%
P/EPS 21.38 10.26 11.90 8.97 16.41 8.08 10.16 13.19%
  YoY % 108.38% -13.78% 32.66% -45.34% 103.09% -20.47% -
  Horiz. % 210.43% 100.98% 117.13% 88.29% 161.52% 79.53% 100.00%
EY 4.68 9.74 8.41 11.15 6.09 12.38 9.84 -11.64%
  YoY % -51.95% 15.81% -24.57% 83.09% -50.81% 25.81% -
  Horiz. % 47.56% 98.98% 85.47% 113.31% 61.89% 125.81% 100.00%
DY 1.54 1.22 3.35 0.00 0.75 1.95 1.67 -1.34%
  YoY % 26.23% -63.58% 0.00% 0.00% -61.54% 16.77% -
  Horiz. % 92.22% 73.05% 200.60% 0.00% 44.91% 116.77% 100.00%
P/NAPS 4.18 0.02 1.95 2.30 3.08 1.61 2.23 11.03%
  YoY % 20,800.00% -98.97% -15.22% -25.32% 91.30% -27.80% -
  Horiz. % 187.44% 0.90% 87.44% 103.14% 138.12% 72.20% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers