Highlights

[KOSSAN] YoY Cumulative 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 -     47.28%    YoY -     106.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 982,386 916,917 810,587 794,898 609,222 654,461 511,578 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 136,253 99,743 85,676 113,148 55,834 54,317 43,347 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 -31,445 -23,197 -16,992 -24,007 -12,790 -10,950 -7,810 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 104,808 76,546 68,684 89,141 43,044 43,367 35,537 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 102,089 74,795 67,536 88,942 43,044 43,367 35,537 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 877,578 840,371 741,903 705,757 566,178 611,094 476,041 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 22,380 159 95 28,773 8,242 - - -
  YoY % 13,898.05% 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 0.15 % 13.52 % 14.08 % 21.24 % 12.88 % 15.33 % 16.47 % -54.27%
  YoY % -98.89% -3.98% -33.71% 64.91% -15.98% -6.92% -
  Horiz. % 0.91% 82.09% 85.49% 128.96% 78.20% 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 307.26 286.74 253.49 248.63 379.17 409.42 320.02 -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 31.93 23.39 21.12 27.82 26.79 27.13 22.23 6.22%
  YoY % 36.51% 10.75% -24.08% 3.84% -1.25% 22.04% -
  Horiz. % 143.63% 105.22% 95.01% 125.15% 120.51% 122.04% 100.00%
DPS 7.00 0.05 0.03 9.00 5.13 0.00 0.00 -
  YoY % 13,900.00% 66.67% -99.67% 75.44% 0.00% 0.00% -
  Horiz. % 136.45% 0.97% 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 - 1,278,888
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.81 71.69 63.38 62.15 47.64 51.17 40.00 11.48%
  YoY % 7.14% 13.11% 1.98% 30.46% -6.90% 27.92% -
  Horiz. % 192.02% 179.23% 158.45% 155.38% 119.10% 127.92% 100.00%
EPS 7.98 5.85 5.28 6.95 3.37 3.39 2.78 19.19%
  YoY % 36.41% 10.80% -24.03% 106.23% -0.59% 21.94% -
  Horiz. % 287.05% 210.43% 189.93% 250.00% 121.22% 121.94% 100.00%
DPS 1.75 0.01 0.01 2.25 0.64 0.00 0.00 -
  YoY % 17,400.00% 0.00% -99.56% 251.56% 0.00% 0.00% -
  Horiz. % 273.44% 1.56% 1.56% 351.56% 100.00% - -
NAPS 52.9989 0.4326 0.3750 0.3275 0.2613 0.2212 0.1687 160.50%
  YoY % 12,151.25% 15.36% 14.50% 25.33% 18.13% 31.12% -
  Horiz. % 31,416.06% 256.43% 222.29% 194.13% 154.89% 131.12% 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 2.21 1.06 1.07 1.19 1.14 0.61 1.40 7.90%
  YoY % 108.49% -0.93% -10.08% 4.39% 86.89% -56.43% -
  Horiz. % 157.86% 75.71% 76.43% 85.00% 81.43% 43.57% 100.00%
P/EPS 21.30 13.00 12.88 10.68 16.16 9.14 20.15 0.93%
  YoY % 63.85% 0.93% 20.60% -33.91% 76.81% -54.64% -
  Horiz. % 105.71% 64.52% 63.92% 53.00% 80.20% 45.36% 100.00%
EY 4.70 7.69 7.76 9.37 6.19 10.94 4.96 -0.89%
  YoY % -38.88% -0.90% -17.18% 51.37% -43.42% 120.56% -
  Horiz. % 94.76% 155.04% 156.45% 188.91% 124.80% 220.56% 100.00%
DY 1.03 0.02 0.01 3.03 1.18 0.00 0.00 -
  YoY % 5,050.00% 100.00% -99.67% 156.78% 0.00% 0.00% -
  Horiz. % 87.29% 1.69% 0.85% 256.78% 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 1.06 1.11 1.21 1.29 1.32 0.57 1.22 -2.31%
  YoY % -4.50% -8.26% -6.20% -2.27% 131.58% -53.28% -
  Horiz. % 86.89% 90.98% 99.18% 105.74% 108.20% 46.72% 100.00%
P/EPS 10.24 13.64 14.54 11.54 18.66 8.66 17.54 -8.57%
  YoY % -24.93% -6.19% 26.00% -38.16% 115.47% -50.63% -
  Horiz. % 58.38% 77.77% 82.90% 65.79% 106.39% 49.37% 100.00%
EY 9.76 7.33 6.88 8.67 5.36 11.54 5.70 9.37%
  YoY % 33.15% 6.54% -20.65% 61.75% -53.55% 102.46% -
  Horiz. % 171.23% 128.60% 120.70% 152.11% 94.04% 202.46% 100.00%
DY 2.14 0.02 0.01 2.80 1.03 0.00 0.00 -
  YoY % 10,600.00% 100.00% -99.64% 171.84% 0.00% 0.00% -
  Horiz. % 207.77% 1.94% 0.97% 271.84% 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
 
 

193  536  463  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers