Highlights

[KOSSAN] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 20-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     80.47%    YoY -     116.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,309,068 1,157,736 1,025,784 1,051,076 809,488 799,768 649,940 12.37%
  YoY % 13.07% 12.86% -2.41% 29.84% 1.22% 23.05% -
  Horiz. % 201.41% 178.13% 157.83% 161.72% 124.55% 123.05% 100.00%
PBT 177,936 114,532 111,616 155,116 73,100 70,412 56,396 21.09%
  YoY % 55.36% 2.61% -28.04% 112.20% 3.82% 24.85% -
  Horiz. % 315.51% 203.09% 197.91% 275.05% 129.62% 124.85% 100.00%
Tax -41,804 -24,700 -18,100 -33,200 -16,968 -14,320 -9,840 27.24%
  YoY % -69.25% -36.46% 45.48% -95.66% -18.49% -45.53% -
  Horiz. % 424.84% 251.02% 183.94% 337.40% 172.44% 145.53% 100.00%
NP 136,132 89,832 93,516 121,916 56,132 56,092 46,556 19.56%
  YoY % 51.54% -3.94% -23.29% 117.20% 0.07% 20.48% -
  Horiz. % 292.40% 192.95% 200.87% 261.87% 120.57% 120.48% 100.00%
NP to SH 132,896 87,816 91,820 121,516 56,132 56,812 46,556 19.08%
  YoY % 51.33% -4.36% -24.44% 116.48% -1.20% 22.03% -
  Horiz. % 285.45% 188.62% 197.22% 261.01% 120.57% 122.03% 100.00%
Tax Rate 23.49 % 21.57 % 16.22 % 21.40 % 23.21 % 20.34 % 17.45 % 5.07%
  YoY % 8.90% 32.98% -24.21% -7.80% 14.11% 16.56% -
  Horiz. % 134.61% 123.61% 92.95% 122.64% 133.01% 116.56% 100.00%
Total Cost 1,172,936 1,067,904 932,268 929,160 753,356 743,676 603,384 11.70%
  YoY % 9.84% 14.55% 0.33% 23.34% 1.30% 23.25% -
  Horiz. % 194.39% 176.99% 154.51% 153.99% 124.86% 123.25% 100.00%
Net Worth 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 201,444 160.52%
  YoY % 23.06% 10.98% 14,396.76% 1.78% 17.57% 32.65% -
  Horiz. % 31,430.17% 25,540.42% 23,012.62% 158.74% 155.96% 132.65% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 201,444 160.52%
  YoY % 23.06% 10.98% 14,396.76% 1.78% 17.57% 32.65% -
  Horiz. % 31,430.17% 25,540.42% 23,012.62% 158.74% 155.96% 132.65% 100.00%
NOSH 319,768 319,563 319,707 159,889 161,116 161,949 159,876 12.24%
  YoY % 0.06% -0.05% 99.96% -0.76% -0.51% 1.30% -
  Horiz. % 200.01% 199.88% 199.97% 100.01% 100.78% 101.30% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.40 % 7.76 % 9.12 % 11.60 % 6.93 % 7.01 % 7.16 % 6.41%
  YoY % 34.02% -14.91% -21.38% 67.39% -1.14% -2.09% -
  Horiz. % 145.25% 108.38% 127.37% 162.01% 96.79% 97.91% 100.00%
ROE 0.21 % 0.17 % 0.20 % 38.00 % 17.87 % 21.26 % 23.11 % -54.29%
  YoY % 23.53% -15.00% -99.47% 112.65% -15.95% -8.01% -
  Horiz. % 0.91% 0.74% 0.87% 164.43% 77.33% 91.99% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 409.38 362.29 320.85 657.38 502.43 493.84 406.53 0.12%
  YoY % 13.00% 12.92% -51.19% 30.84% 1.74% 21.48% -
  Horiz. % 100.70% 89.12% 78.92% 161.71% 123.59% 121.48% 100.00%
EPS 41.56 27.48 28.72 38.00 35.12 35.08 29.12 6.10%
  YoY % 51.24% -4.32% -24.42% 8.20% 0.11% 20.47% -
  Horiz. % 142.72% 94.37% 98.63% 130.49% 120.60% 120.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 198.0000 161.0000 145.0000 2.0000 1.9500 1.6500 1.2600 132.12%
  YoY % 22.98% 11.03% 7,150.00% 2.56% 18.18% 30.95% -
  Horiz. % 15,714.29% 12,777.78% 11,507.94% 158.73% 154.76% 130.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 102.36 90.52 80.21 82.18 63.29 62.53 50.82 12.37%
  YoY % 13.08% 12.85% -2.40% 29.85% 1.22% 23.04% -
  Horiz. % 201.42% 178.12% 157.83% 161.71% 124.54% 123.04% 100.00%
EPS 10.39 6.87 7.18 9.50 4.39 4.44 3.64 19.08%
  YoY % 51.24% -4.32% -24.42% 116.40% -1.13% 21.98% -
  Horiz. % 285.44% 188.74% 197.25% 260.99% 120.60% 121.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 49.5054 40.2285 36.2470 0.2500 0.2457 0.2089 0.1575 160.52%
  YoY % 23.06% 10.98% 14,398.80% 1.75% 17.62% 32.63% -
  Horiz. % 31,432.00% 25,541.90% 23,013.97% 158.73% 156.00% 132.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.5500 3.3500 3.4000 8.0000 2.8800 3.5600 4.9400 -
P/RPS 0.87 0.92 1.06 1.22 0.57 0.72 1.22 -5.47%
  YoY % -5.43% -13.21% -13.11% 114.04% -20.83% -40.98% -
  Horiz. % 71.31% 75.41% 86.89% 100.00% 46.72% 59.02% 100.00%
P/EPS 8.54 12.19 11.84 10.53 8.27 10.15 16.96 -10.80%
  YoY % -29.94% 2.96% 12.44% 27.33% -18.52% -40.15% -
  Horiz. % 50.35% 71.88% 69.81% 62.09% 48.76% 59.85% 100.00%
EY 11.71 8.20 8.45 9.50 12.10 9.85 5.89 12.12%
  YoY % 42.80% -2.96% -11.05% -21.49% 22.84% 67.23% -
  Horiz. % 198.81% 139.22% 143.46% 161.29% 205.43% 167.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 0.02 0.02 4.00 1.48 2.16 3.92 -58.48%
  YoY % 0.00% 0.00% -99.50% 170.27% -31.48% -44.90% -
  Horiz. % 0.51% 0.51% 0.51% 102.04% 37.76% 55.10% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 24/05/12 19/05/11 20/05/10 21/05/09 28/05/08 18/05/07 -
Price 4.0600 3.1200 3.2300 7.5200 3.6000 3.3200 5.5000 -
P/RPS 0.99 0.86 1.01 1.14 0.72 0.67 1.35 -5.03%
  YoY % 15.12% -14.85% -11.40% 58.33% 7.46% -50.37% -
  Horiz. % 73.33% 63.70% 74.81% 84.44% 53.33% 49.63% 100.00%
P/EPS 9.77 11.35 11.25 9.89 10.33 9.46 18.89 -10.40%
  YoY % -13.92% 0.89% 13.75% -4.26% 9.20% -49.92% -
  Horiz. % 51.72% 60.08% 59.56% 52.36% 54.69% 50.08% 100.00%
EY 10.24 8.81 8.89 10.11 9.68 10.57 5.29 11.63%
  YoY % 16.23% -0.90% -12.07% 4.44% -8.42% 99.81% -
  Horiz. % 193.57% 166.54% 168.05% 191.12% 182.99% 199.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 0.02 0.02 3.76 1.85 2.01 4.37 -59.22%
  YoY % 0.00% 0.00% -99.47% 103.24% -7.96% -54.00% -
  Horiz. % 0.46% 0.46% 0.46% 86.04% 42.33% 46.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers