Highlights

[KOSSAN] YoY Cumulative Quarter Result on 2011-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -79.82%    YoY -     -24.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 306,177 327,267 289,434 256,446 262,769 202,372 199,942 7.36%
  YoY % -6.44% 13.07% 12.86% -2.41% 29.84% 1.22% -
  Horiz. % 153.13% 163.68% 144.76% 128.26% 131.42% 101.22% 100.00%
PBT 47,142 44,484 28,633 27,904 38,779 18,275 17,603 17.83%
  YoY % 5.98% 55.36% 2.61% -28.04% 112.20% 3.82% -
  Horiz. % 267.81% 252.71% 162.66% 158.52% 220.30% 103.82% 100.00%
Tax -9,817 -10,451 -6,175 -4,525 -8,300 -4,242 -3,580 18.30%
  YoY % 6.07% -69.25% -36.46% 45.48% -95.66% -18.49% -
  Horiz. % 274.22% 291.93% 172.49% 126.40% 231.84% 118.49% 100.00%
NP 37,325 34,033 22,458 23,379 30,479 14,033 14,023 17.71%
  YoY % 9.67% 51.54% -3.94% -23.29% 117.20% 0.07% -
  Horiz. % 266.17% 242.69% 160.15% 166.72% 217.35% 100.07% 100.00%
NP to SH 36,833 33,224 21,954 22,955 30,379 14,033 14,203 17.20%
  YoY % 10.86% 51.33% -4.36% -24.44% 116.48% -1.20% -
  Horiz. % 259.33% 233.92% 154.57% 161.62% 213.89% 98.80% 100.00%
Tax Rate 20.82 % 23.49 % 21.57 % 16.22 % 21.40 % 23.21 % 20.34 % 0.39%
  YoY % -11.37% 8.90% 32.98% -24.21% -7.80% 14.11% -
  Horiz. % 102.36% 115.49% 106.05% 79.74% 105.21% 114.11% 100.00%
Total Cost 268,852 293,234 266,976 233,067 232,290 188,339 185,919 6.34%
  YoY % -8.31% 9.84% 14.55% 0.33% 23.34% 1.30% -
  Horiz. % 144.61% 157.72% 143.60% 125.36% 124.94% 101.30% 100.00%
Net Worth 73,538,820 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 154.93%
  YoY % 16.15% 23.06% 10.98% 14,396.76% 1.78% 17.57% -
  Horiz. % 27,520.24% 23,693.93% 19,253.89% 17,348.28% 119.67% 117.57% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 73,538,820 63,314,261 51,449,695 46,357,591 319,778 314,176 267,217 154.93%
  YoY % 16.15% 23.06% 10.98% 14,396.76% 1.78% 17.57% -
  Horiz. % 27,520.24% 23,693.93% 19,253.89% 17,348.28% 119.67% 117.57% 100.00%
NOSH 639,468 319,768 319,563 319,707 159,889 161,116 161,949 25.71%
  YoY % 99.98% 0.06% -0.05% 99.96% -0.76% -0.51% -
  Horiz. % 394.86% 197.45% 197.32% 197.41% 98.73% 99.49% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 12.19 % 10.40 % 7.76 % 9.12 % 11.60 % 6.93 % 7.01 % 9.66%
  YoY % 17.21% 34.02% -14.91% -21.38% 67.39% -1.14% -
  Horiz. % 173.89% 148.36% 110.70% 130.10% 165.48% 98.86% 100.00%
ROE 0.05 % 0.05 % 0.04 % 0.05 % 9.50 % 4.47 % 5.32 % -54.05%
  YoY % 0.00% 25.00% -20.00% -99.47% 112.53% -15.98% -
  Horiz. % 0.94% 0.94% 0.75% 0.94% 178.57% 84.02% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 47.88 102.34 90.57 80.21 164.34 125.61 123.46 -14.60%
  YoY % -53.21% 13.00% 12.92% -51.19% 30.83% 1.74% -
  Horiz. % 38.78% 82.89% 73.36% 64.97% 133.11% 101.74% 100.00%
EPS 5.76 10.39 6.87 7.18 9.50 8.78 8.77 -6.76%
  YoY % -44.56% 51.24% -4.32% -24.42% 8.20% 0.11% -
  Horiz. % 65.68% 118.47% 78.34% 81.87% 108.32% 100.11% 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 115.0000 198.0000 161.0000 145.0000 2.0000 1.9500 1.6500 102.80%
  YoY % -41.92% 22.98% 11.03% 7,150.00% 2.56% 18.18% -
  Horiz. % 6,969.70% 12,000.00% 9,757.58% 8,787.88% 121.21% 118.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,557,872
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 11.97 12.79 11.32 10.03 10.27 7.91 7.82 7.35%
  YoY % -6.41% 12.99% 12.86% -2.34% 29.84% 1.15% -
  Horiz. % 153.07% 163.55% 144.76% 128.26% 131.33% 101.15% 100.00%
EPS 1.44 1.30 0.86 0.90 1.19 0.55 0.56 17.04%
  YoY % 10.77% 51.16% -4.44% -24.37% 116.36% -1.79% -
  Horiz. % 257.14% 232.14% 153.57% 160.71% 212.50% 98.21% 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 28.7500 24.7527 20.1143 18.1235 0.1250 0.1228 0.1045 154.92%
  YoY % 16.15% 23.06% 10.98% 14,398.80% 1.79% 17.51% -
  Horiz. % 27,511.96% 23,686.79% 19,248.13% 17,343.06% 119.62% 117.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.2600 3.5500 3.3500 3.4000 8.0000 2.8800 3.5600 -
P/RPS 8.90 3.47 3.70 4.24 4.87 2.29 2.88 20.68%
  YoY % 156.48% -6.22% -12.74% -12.94% 112.66% -20.49% -
  Horiz. % 309.03% 120.49% 128.47% 147.22% 169.10% 79.51% 100.00%
P/EPS 73.96 34.17 48.76 47.35 42.11 33.07 40.59 10.51%
  YoY % 116.45% -29.92% 2.98% 12.44% 27.34% -18.53% -
  Horiz. % 182.21% 84.18% 120.13% 116.65% 103.74% 81.47% 100.00%
EY 1.35 2.93 2.05 2.11 2.38 3.02 2.46 -9.51%
  YoY % -53.92% 42.93% -2.84% -11.34% -21.19% 22.76% -
  Horiz. % 54.88% 119.11% 83.33% 85.77% 96.75% 122.76% 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 0.04 0.02 0.02 0.02 4.00 1.48 2.16 -48.55%
  YoY % 100.00% 0.00% 0.00% -99.50% 170.27% -31.48% -
  Horiz. % 1.85% 0.93% 0.93% 0.93% 185.19% 68.52% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 27/05/13 24/05/12 19/05/11 20/05/10 21/05/09 28/05/08 -
Price 3.9000 4.0600 3.1200 3.2300 7.5200 3.6000 3.3200 -
P/RPS 8.15 3.97 3.44 4.03 4.58 2.87 2.69 20.28%
  YoY % 105.29% 15.41% -14.64% -12.01% 59.58% 6.69% -
  Horiz. % 302.97% 147.58% 127.88% 149.81% 170.26% 106.69% 100.00%
P/EPS 67.71 39.08 45.41 44.99 39.58 41.33 37.86 10.17%
  YoY % 73.26% -13.94% 0.93% 13.67% -4.23% 9.17% -
  Horiz. % 178.84% 103.22% 119.94% 118.83% 104.54% 109.17% 100.00%
EY 1.48 2.56 2.20 2.22 2.53 2.42 2.64 -9.19%
  YoY % -42.19% 16.36% -0.90% -12.25% 4.55% -8.33% -
  Horiz. % 56.06% 96.97% 83.33% 84.09% 95.83% 91.67% 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 0.03 0.02 0.02 0.02 3.76 1.85 2.01 -50.36%
  YoY % 50.00% 0.00% 0.00% -99.47% 103.24% -7.96% -
  Horiz. % 1.49% 1.00% 1.00% 1.00% 187.06% 92.04% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS