Highlights

[KOSSAN] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     91.21%    YoY -     -27.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 610,003 648,840 594,187 532,056 519,263 399,134 417,224 6.53%
  YoY % -5.99% 9.20% 11.68% 2.46% 30.10% -4.34% -
  Horiz. % 146.21% 155.51% 142.41% 127.52% 124.46% 95.66% 100.00%
PBT 91,946 88,528 59,730 54,552 75,039 35,038 35,049 17.43%
  YoY % 3.86% 48.21% 9.49% -27.30% 114.16% -0.03% -
  Horiz. % 262.34% 252.58% 170.42% 155.64% 214.10% 99.97% 100.00%
Tax -19,333 -20,399 -13,213 -9,875 -14,430 -7,280 -7,000 18.44%
  YoY % 5.23% -54.39% -33.80% 31.57% -98.21% -4.00% -
  Horiz. % 276.19% 291.41% 188.76% 141.07% 206.14% 104.00% 100.00%
NP 72,613 68,129 46,517 44,677 60,609 27,758 28,049 17.17%
  YoY % 6.58% 46.46% 4.12% -26.29% 118.35% -1.04% -
  Horiz. % 258.88% 242.89% 165.84% 159.28% 216.08% 98.96% 100.00%
NP to SH 71,425 66,633 45,575 43,892 60,391 27,758 28,049 16.85%
  YoY % 7.19% 46.21% 3.83% -27.32% 117.56% -1.04% -
  Horiz. % 254.64% 237.56% 162.48% 156.48% 215.31% 98.96% 100.00%
Tax Rate 21.03 % 23.04 % 22.12 % 18.10 % 19.23 % 20.78 % 19.97 % 0.87%
  YoY % -8.72% 4.16% 22.21% -5.88% -7.46% 4.06% -
  Horiz. % 105.31% 115.37% 110.77% 90.64% 96.29% 104.06% 100.00%
Total Cost 537,390 580,711 547,670 487,379 458,654 371,376 389,175 5.52%
  YoY % -7.46% 6.03% 12.37% 6.26% 23.50% -4.57% -
  Horiz. % 138.08% 149.22% 140.73% 125.23% 117.85% 95.43% 100.00%
Net Worth 773,756 665,051 537,305 479,519 402,819 329,606 278,092 18.59%
  YoY % 16.35% 23.78% 12.05% 19.04% 22.21% 18.52% -
  Horiz. % 278.24% 239.15% 193.21% 172.43% 144.85% 118.52% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 773,756 665,051 537,305 479,519 402,819 329,606 278,092 18.59%
  YoY % 16.35% 23.78% 12.05% 19.04% 22.21% 18.52% -
  Horiz. % 278.24% 239.15% 193.21% 172.43% 144.85% 118.52% 100.00%
NOSH 639,468 319,736 319,824 319,679 159,849 161,571 159,823 25.98%
  YoY % 100.00% -0.03% 0.05% 99.99% -1.07% 1.09% -
  Horiz. % 400.11% 200.06% 200.11% 200.02% 100.02% 101.09% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.90 % 10.50 % 7.83 % 8.40 % 11.67 % 6.95 % 6.72 % 9.99%
  YoY % 13.33% 34.10% -6.79% -28.02% 67.91% 3.42% -
  Horiz. % 177.08% 156.25% 116.52% 125.00% 173.66% 103.42% 100.00%
ROE 9.23 % 10.02 % 8.48 % 9.15 % 14.99 % 8.42 % 10.09 % -1.47%
  YoY % -7.88% 18.16% -7.32% -38.96% 78.03% -16.55% -
  Horiz. % 91.48% 99.31% 84.04% 90.68% 148.56% 83.45% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 95.39 202.93 185.79 166.43 324.85 247.03 261.05 -15.44%
  YoY % -52.99% 9.23% 11.63% -48.77% 31.50% -5.37% -
  Horiz. % 36.54% 77.74% 71.17% 63.75% 124.44% 94.63% 100.00%
EPS 11.17 20.84 14.25 13.73 37.78 17.18 17.55 -7.25%
  YoY % -46.40% 46.25% 3.79% -63.66% 119.91% -2.11% -
  Horiz. % 63.65% 118.75% 81.20% 78.23% 215.27% 97.89% 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 1.2100 2.0800 1.6800 1.5000 2.5200 2.0400 1.7400 -5.87%
  YoY % -41.83% 23.81% 12.00% -40.48% 23.53% 17.24% -
  Horiz. % 69.54% 119.54% 96.55% 86.21% 144.83% 117.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 23.85 25.37 23.23 20.80 20.30 15.60 16.31 6.54%
  YoY % -5.99% 9.21% 11.68% 2.46% 30.13% -4.35% -
  Horiz. % 146.23% 155.55% 142.43% 127.53% 124.46% 95.65% 100.00%
EPS 2.79 2.61 1.78 1.72 2.36 1.09 1.10 16.77%
  YoY % 6.90% 46.63% 3.49% -27.12% 116.51% -0.91% -
  Horiz. % 253.64% 237.27% 161.82% 156.36% 214.55% 99.09% 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 0.3025 0.2600 0.2101 0.1875 0.1575 0.1289 0.1087 18.59%
  YoY % 16.35% 23.75% 12.05% 19.05% 22.19% 18.58% -
  Horiz. % 278.29% 239.19% 193.28% 172.49% 144.89% 118.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.7000 4.9900 3.2200 3.1200 7.6000 3.7200 2.6800 -
P/RPS 3.88 2.46 1.73 1.87 2.34 1.51 1.03 24.73%
  YoY % 57.72% 42.20% -7.49% -20.09% 54.97% 46.60% -
  Horiz. % 376.70% 238.83% 167.96% 181.55% 227.18% 146.60% 100.00%
P/EPS 33.13 23.94 22.60 22.72 20.12 21.65 15.27 13.77%
  YoY % 38.39% 5.93% -0.53% 12.92% -7.07% 41.78% -
  Horiz. % 216.96% 156.78% 148.00% 148.79% 131.76% 141.78% 100.00%
EY 3.02 4.18 4.43 4.40 4.97 4.62 6.55 -12.10%
  YoY % -27.75% -5.64% 0.68% -11.47% 7.58% -29.47% -
  Horiz. % 46.11% 63.82% 67.63% 67.18% 75.88% 70.53% 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 3.06 2.40 1.92 2.08 3.02 1.82 1.54 12.12%
  YoY % 27.50% 25.00% -7.69% -31.13% 65.93% 18.18% -
  Horiz. % 198.70% 155.84% 124.68% 135.06% 196.10% 118.18% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 26/08/13 23/08/12 24/08/11 26/08/10 20/08/09 22/08/08 -
Price 3.9700 6.1700 3.2900 2.7800 3.4600 3.8600 2.3100 -
P/RPS 4.16 3.04 1.77 1.67 1.07 1.56 0.88 29.53%
  YoY % 36.84% 71.75% 5.99% 56.07% -31.41% 77.27% -
  Horiz. % 472.73% 345.45% 201.14% 189.77% 121.59% 177.27% 100.00%
P/EPS 35.54 29.61 23.09 20.25 9.16 22.47 13.16 18.00%
  YoY % 20.03% 28.24% 14.02% 121.07% -59.23% 70.74% -
  Horiz. % 270.06% 225.00% 175.46% 153.88% 69.60% 170.74% 100.00%
EY 2.81 3.38 4.33 4.94 10.92 4.45 7.60 -15.27%
  YoY % -16.86% -21.94% -12.35% -54.76% 145.39% -41.45% -
  Horiz. % 36.97% 44.47% 56.97% 65.00% 143.68% 58.55% 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 3.28 2.97 1.96 1.85 1.37 1.89 1.33 16.23%
  YoY % 10.44% 51.53% 5.95% 35.04% -27.51% 42.11% -
  Horiz. % 246.62% 223.31% 147.37% 139.10% 103.01% 142.11% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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